{"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":true,"merged":[]}
[null,"Workpaper Title"]
[null,{"$f":"ReportAssumptions!C3","v":"Power Your Drive Extension Program"}]
[null,"Witness"]
[null,"Woo-Jin Shim"]
[]
[null,"Summary Total"]
[]
[null,"Project Costs ($ Millions)",null,2021,2022,2023,2024,2025,"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":43,"n_cols":83,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"ReportAssumptions!C2","v":"San Diego Gas & Electric"}]
[null,{"$f":"ReportAssumptions!C3","v":"Power Your Drive Extension Program"}]
[null,{"$f":"\"Revenue Requirement Summary ($ in \"&ReportAssumptions!C9& \")\"","v":"Revenue Requirement Summary ($ in Dollars)"}]
[]
[]
[null,"Total","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},{"$f":"DataFromEngine!BH12","v":2068},{"$f":"DataFromEngine!BI12","v":2069},{"$f":"DataFromEngine!BJ12","v":2070},{"$f":"DataFromEngine!BK12","v":2071},{"$f":"DataFromEngine!BL12","v":2072},{"$f":"DataFromEngine!BM12","v":2073},{"$f":"DataFromEngine!BN12","v":2074},{"$f":"DataFromEngine!BO12","v":2075},{"$f":"DataFromEngine!BP12","v":2076},{"$f":"DataFromEngine!BQ12","v":2077},{"$f":"DataFromEngine!BR12","v":2078},{"$f":"DataFromEngine!BS12","v":2079},{"$f":"DataFromEngine!BT12","v":2080},{"$f":"DataFromEngine!BU12","v":2081},{"$f":"DataFromEngine!BV12","v":2082},{"$f":"DataFromEngine!BW12","v":2083},{"$f":"DataFromEngine!BX12","v":2084},{"$f":"DataFromEngine!BY12","v":2085},{"$f":"DataFromEngine!BZ12","v":2086},{"$f":"DataFromEngine!CA12","v":2087},{"$f":"DataFromEngine!CB12","v":2088},{"$f":"DataFromEngine!CC12","v":2089},{"$f":"DataFromEngine!CD12","v":2090},{"$f":"DataFromEngine!CE12","v":2091},{"$f":"DataFromEngine!CF12","v":2092},{"$f":"DataFromEngine!CG12","v":2093},{"$f":"DataFromEngine!CH12","v":2094},{"$f":"DataFromEngine!CI12","v":2095},{"$f":"DataFromEngine!CJ12","v":2096},{"$f":"DataFromEngine!CK12","v":2097}]
[null,"Revenue Requirement ",{"$f":"SUM(D7:CE7)","v":125629986.2531057},{"$f":"SUM(D8:D17)","v":0},{"$f":"SUM(E8:E17)","v":0},{"$f":"SUM(F8:F17)","v":0},{"$f":"SUM(G8:G17)","v":1007927.895923914},7723518.5568060735,11220048.16765558,8760659.4760934245,6676797.3884156244,6437902.4744820856,6202446.7933757752,5970666.892761739,5742220.4706513472,5515963.8449093169,5279630.0194973638,4521858.5660406807,4098770.8768151761,3854124.8132856628,3698818.8303770889,3541205.6774039175,3382928.8006018028,3221168.7604420912,3055328.4848110019,2888861.4776230133,2723139.250726562,2564777.6517269751,2424853.7685955032,2301649.6875161352,2184279.9994577435,2067449.1183469789,1950620.1636498072,1833791.157980653,1716962.1536601949,1600133.1493040486,1485601.1295193271,1413186.8835165428,1353234.0435640968,1245558.2939968389,1123272.4630185689,1006587.8436824878,889755.01896880183,772926.11569843395,656097.10866855097,539268.10438409704,422439.10002700216,305610.09567182581,188781.09131660213,71952.086961376976,-44876.917393847078,-563064.97736506001,-4842254.9884959413,-2065343.8269891639,{"$f":"SUM(BC8:BC17)","v":277274.29434811499},72062.200121168018,50166.537816627038,22492.236744209033,-5029.1643138319923,-32554.611033028981,-60079.950705971962,-87605.293211303011,-115130.63564169398,{"$f":"SUM(BL8:BL17)","v":-274986.55637390102},-1668123.5655104632,-730579.67027110606,56605.921054756996,-1805.0574042680003,47.760954482999999,-1.2637319660000002,3.3437759999999997E-2,-8.8472900000000001E-4,2.3427000000000001E-5,-6.0299999999999988E-7,3.2999999999999998E-8,1.7000000000000003E-8,1.7000000000000003E-8,1.7000000000000003E-8,1.7000000000000003E-8,1.7000000000000003E-8,1.7000000000000003E-8,1.7000000000000003E-8,1.7000000000000003E-8]
[null,"FF&U:",{"$f":"SUM(D8:CE8)","v":4541275.9692553133},{"$f":"(ROUND(DataFromEngine!J100,8))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!K100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!L100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!M100,9))/Scale","v":36434.603465446002},{"$f":"(ROUND(DataFromEngine!N100,9))/Scale","v":279189.94713138201},{"$f":"(ROUND(DataFromEngine!O100,9))/Scale","v":405582.58929525001},{"$f":"(ROUND(DataFromEngine!P100,9))/Scale","v":316680.54371555999},{"$f":"(ROUND(DataFromEngine!Q100,9))/Scale","v":241353.043456605},{"$f":"(ROUND(DataFromEngine!R100,9))/Scale","v":232717.463972914},{"$f":"(ROUND(DataFromEngine!S100,9))/Scale","v":224206.205965781},{"$f":"(ROUND(DataFromEngine!T100,9))/Scale","v":215827.820166277},{"$f":"(ROUND(DataFromEngine!U100,9))/Scale","v":207569.933033326},{"$f":"(ROUND(DataFromEngine!V100,9))/Scale","v":199391.202715733},{"$f":"(ROUND(DataFromEngine!W100,9))/Scale","v":190848.20152568899},{"$f":"(ROUND(DataFromEngine!X100,9))/Scale","v":163456.259566566},{"$f":"(ROUND(DataFromEngine!Y100,9))/Scale","v":148162.47491155099},{"$f":"(ROUND(DataFromEngine!Z100,9))/Scale","v":139319.002724575},{"$f":"(ROUND(DataFromEngine!AA100,9))/Scale","v":133704.998066139},{"$f":"(ROUND(DataFromEngine!AB100,9))/Scale","v":128007.59376495901},{"$f":"(ROUND(DataFromEngine!AC100,9))/Scale","v":122286.197157766},{"$f":"(ROUND(DataFromEngine!AD100,9))/Scale","v":116438.891072075},{"$f":"(ROUND(DataFromEngine!AE100,9))/Scale","v":110444.092529784},{"$f":"(ROUND(DataFromEngine!AF100,9))/Scale","v":104426.63887908},{"$f":"(ROUND(DataFromEngine!AG100,9))/Scale","v":98436.107565479993},{"$f":"(ROUND(DataFromEngine!AH100,9))/Scale","v":92711.648418116994},{"$f":"(ROUND(DataFromEngine!AI100,9))/Scale","v":87653.676297434999},{"$f":"(ROUND(DataFromEngine!AJ100,9))/Scale","v":83200.092010697001},{"$f":"(ROUND(DataFromEngine!AK100,9))/Scale","v":78957.409512708997},{"$f":"(ROUND(DataFromEngine!AL100,9))/Scale","v":74734.203822099997},{"$f":"(ROUND(DataFromEngine!AM100,9))/Scale","v":70511.067767539003},{"$f":"(ROUND(DataFromEngine!AN100,9))/Scale","v":66287.929870442007},{"$f":"(ROUND(DataFromEngine!AO100,9))/Scale","v":62064.792022096997},{"$f":"(ROUND(DataFromEngine!AP100,9))/Scale","v":57841.654172461996},{"$f":"(ROUND(DataFromEngine!AQ100,9))/Scale","v":53701.547780102002},{"$f":"(ROUND(DataFromEngine!AR100,9))/Scale","v":51083.915755995004},{"$f":"(ROUND(DataFromEngine!AS100,9))/Scale","v":48916.738957804999},{"$f":"(ROUND(DataFromEngine!AT100,9))/Scale","v":45024.473197334999},{"$f":"(ROUND(DataFromEngine!AU100,9))/Scale","v":40604.081838831997},{"$f":"(ROUND(DataFromEngine!AV100,9))/Scale","v":36386.163222611001},{"$f":"(ROUND(DataFromEngine!AW100,9))/Scale","v":32162.887274592998},{"$f":"(ROUND(DataFromEngine!AX100,9))/Scale","v":27939.753079009999},{"$f":"(ROUND(DataFromEngine!AY100,9))/Scale","v":23716.615132725001},{"$f":"(ROUND(DataFromEngine!AZ100,9))/Scale","v":19493.477285681001},{"$f":"(ROUND(DataFromEngine!BA100,9))/Scale","v":15270.339436012},{"$f":"(ROUND(DataFromEngine!BB100,9))/Scale","v":11047.201586413001},{"$f":"(ROUND(DataFromEngine!BC100,9))/Scale","v":6824.0637368110001},{"$f":"(ROUND(DataFromEngine!BD100,9))/Scale","v":2600.9258872099999},{"$f":"(ROUND(DataFromEngine!BE100,9))/Scale","v":-1622.211962392},{"$f":"(ROUND(DataFromEngine!BF100,9))/Scale","v":-20353.687261300998},{"$f":"(ROUND(DataFromEngine!BG100,9))/Scale","v":-175037.95767325899},{"$f":"(ROUND(DataFromEngine!BH100,9))/Scale","v":-74658.101696034006},{"$f":"(ROUND(DataFromEngine!BI100,9))/Scale","v":10022.9183125},{"$f":"(ROUND(DataFromEngine!BJ100,9))/Scale","v":2604.906260537},{"$f":"(ROUND(DataFromEngine!BK100,9))/Scale","v":1813.4212972719999},{"$f":"(ROUND(DataFromEngine!BL100,9))/Scale","v":813.04995142999996},{"$f":"(ROUND(DataFromEngine!BM100,9))/Scale","v":-181.79436076499999},{"$f":"(ROUND(DataFromEngine!BN100,9))/Scale","v":-1176.784915624},{"$f":"(ROUND(DataFromEngine!BO100,9))/Scale","v":-2171.7716009730002},{"$f":"(ROUND(DataFromEngine!BP100,9))/Scale","v":-3166.758388706},{"$f":"(ROUND(DataFromEngine!BQ100,9))/Scale","v":-4161.7451737310002},{"$f":"(ROUND(DataFromEngine!BR100,9))/Scale","v":-9940.2211014589993},{"$f":"(ROUND(DataFromEngine!BS100,9))/Scale","v":-60299.373483484997},{"$f":"(ROUND(DataFromEngine!BT100,9))/Scale","v":-26409.012682246001},{"$f":"(ROUND(DataFromEngine!BU100,9))/Scale","v":2046.1922879270001},{"$f":"(ROUND(DataFromEngine!BV100,9))/Scale","v":-65.249261403000006},{"$f":"(ROUND(DataFromEngine!BW100,9))/Scale","v":1.726464209},{"$f":"(ROUND(DataFromEngine!BX100,9))/Scale","v":-4.5681416000000002E-2},{"$f":"(ROUND(DataFromEngine!BY100,9))/Scale","v":1.2087090000000001E-3},{"$f":"(ROUND(DataFromEngine!BZ100,9))/Scale","v":-3.1980999999999998E-5},{"$f":"(ROUND(DataFromEngine!CA100,9))/Scale","v":8.47E-7},{"$f":"(ROUND(DataFromEngine!CB100,9))/Scale","v":-2.1999999999999998E-8},{"$f":"(ROUND(DataFromEngine!CC100,9))/Scale","v":1.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CD100,9))/Scale","v":1.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CE100,9))/Scale","v":1.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CF100,9))/Scale","v":1.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CG100,9))/Scale","v":1.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CH100,9))/Scale","v":1.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CI100,9))/Scale","v":1.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CJ100,9))/Scale","v":1.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CK100,9))/Scale","v":1.0000000000000001E-9}]
[null,"O&M:",12970693.475797221,{"$f":"(ROUND(DataFromEngine!J101,8))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!K101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!L101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!M101,9))/Scale","v":937218.02963595302},{"$f":"(ROUND(DataFromEngine!N101,9))/Scale","v":5095404.3703406397},{"$f":"(ROUND(DataFromEngine!O101,9))/Scale","v":5062707.9837003397},{"$f":"(ROUND(DataFromEngine!P101,9))/Scale","v":1875363.09212029},{"$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},{"$f":"(ROUND(DataFromEngine!BH101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BI101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BJ101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BK101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BL101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BM101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BN101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BO101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BP101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BQ101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BR101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BS101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BT101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BU101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BV101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BW101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BX101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BY101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BZ101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CA101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CB101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CC101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CD101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CE101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CF101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CG101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CH101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CI101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CJ101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CK101,9))/Scale","v":0}]
[null,"Working Capital:",180536.904754099,{"$f":"(ROUND(DataFromEngine!J102,8))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!K102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!L102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!M102,9))/Scale","v":11977.158687474999},{"$f":"(ROUND(DataFromEngine!N102,9))/Scale","v":69185.902129946},{"$f":"(ROUND(DataFromEngine!O102,9))/Scale","v":74287.696949181001},{"$f":"(ROUND(DataFromEngine!P102,9))/Scale","v":25523.648155817002},{"$f":"(ROUND(DataFromEngine!Q102,9))/Scale","v":-449.07723971199999},{"$f":"(ROUND(DataFromEngine!R102,9))/Scale","v":11.882368697},{"$f":"(ROUND(DataFromEngine!S102,9))/Scale","v":-0.31440178499999999},{"$f":"(ROUND(DataFromEngine!T102,9))/Scale","v":8.318921E-3},{"$f":"(ROUND(DataFromEngine!U102,9))/Scale","v":-2.20115E-4},{"$f":"(ROUND(DataFromEngine!V102,9))/Scale","v":5.8239999999999996E-6},{"$f":"(ROUND(DataFromEngine!W102,9))/Scale","v":-1.54E-7},{"$f":"(ROUND(DataFromEngine!X102,9))/Scale","v":4.0000000000000002E-9},{"$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},{"$f":"(ROUND(DataFromEngine!BH102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BI102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BJ102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BK102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BL102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BM102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BN102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BO102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BP102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BQ102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BR102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BS102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BT102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BU102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BV102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BW102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BX102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BY102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BZ102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CA102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CB102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CC102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CD102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CE102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CF102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CG102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CH102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CI102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CJ102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CK102,9))/Scale","v":0}]
[null,"Depreciation:",68258436.831598967,{"$f":"(ROUND(DataFromEngine!J103,8))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!K103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!L103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!M103,9))/Scale","v":9692.6432230320006},{"$f":"(ROUND(DataFromEngine!N103,9))/Scale","v":816265.35124578699},{"$f":"(ROUND(DataFromEngine!O103,9))/Scale","v":1798362.18596683},{"$f":"(ROUND(DataFromEngine!P103,9))/Scale","v":2042309.3390305401},{"$f":"(ROUND(DataFromEngine!Q103,9))/Scale","v":2042309.3390305401},{"$f":"(ROUND(DataFromEngine!R103,9))/Scale","v":2042309.3390305401},{"$f":"(ROUND(DataFromEngine!S103,9))/Scale","v":2042309.3390305401},{"$f":"(ROUND(DataFromEngine!T103,9))/Scale","v":2042309.3390305401},{"$f":"(ROUND(DataFromEngine!U103,9))/Scale","v":2042309.3390305401},{"$f":"(ROUND(DataFromEngine!V103,9))/Scale","v":2042309.3390305401},{"$f":"(ROUND(DataFromEngine!W103,9))/Scale","v":2036783.5219409999},{"$f":"(ROUND(DataFromEngine!X103,9))/Scale","v":1584209.76998391},{"$f":"(ROUND(DataFromEngine!Y103,9))/Scale","v":1342316.25653052},{"$f":"(ROUND(DataFromEngine!Z103,9))/Scale","v":1264574.0899299399},{"$f":"(ROUND(DataFromEngine!AA103,9))/Scale","v":1264574.0899299399},{"$f":"(ROUND(DataFromEngine!AB103,9))/Scale","v":1264574.0899299399},{"$f":"(ROUND(DataFromEngine!AC103,9))/Scale","v":1264574.0899299399},{"$f":"(ROUND(DataFromEngine!AD103,9))/Scale","v":1264574.0899299399},{"$f":"(ROUND(DataFromEngine!AE103,9))/Scale","v":1264574.0899299399},{"$f":"(ROUND(DataFromEngine!AF103,9))/Scale","v":1264574.0899299399},{"$f":"(ROUND(DataFromEngine!AG103,9))/Scale","v":1264574.0899299399},{"$f":"(ROUND(DataFromEngine!AH103,9))/Scale","v":1264574.0899299399},{"$f":"(ROUND(DataFromEngine!AI103,9))/Scale","v":1264574.0899299399},{"$f":"(ROUND(DataFromEngine!AJ103,9))/Scale","v":1264574.0899299399},{"$f":"(ROUND(DataFromEngine!AK103,9))/Scale","v":1264574.0899299399},{"$f":"(ROUND(DataFromEngine!AL103,9))/Scale","v":1264574.0899299399},{"$f":"(ROUND(DataFromEngine!AM103,9))/Scale","v":1264574.0899299399},{"$f":"(ROUND(DataFromEngine!AN103,9))/Scale","v":1264574.0899299399},{"$f":"(ROUND(DataFromEngine!AO103,9))/Scale","v":1264574.0899299399},{"$f":"(ROUND(DataFromEngine!AP103,9))/Scale","v":1264574.0899299399},{"$f":"(ROUND(DataFromEngine!AQ103,9))/Scale","v":1264574.0899299399},{"$f":"(ROUND(DataFromEngine!AR103,9))/Scale","v":1264574.0899299399},{"$f":"(ROUND(DataFromEngine!AS103,9))/Scale","v":1264574.0899299399},{"$f":"(ROUND(DataFromEngine!AT103,9))/Scale","v":1264574.0899299399},{"$f":"(ROUND(DataFromEngine!AU103,9))/Scale","v":1264574.0899299399},{"$f":"(ROUND(DataFromEngine!AV103,9))/Scale","v":1264574.0899299399},{"$f":"(ROUND(DataFromEngine!AW103,9))/Scale","v":1264574.0899299399},{"$f":"(ROUND(DataFromEngine!AX103,9))/Scale","v":1264574.0899299399},{"$f":"(ROUND(DataFromEngine!AY103,9))/Scale","v":1264574.0899299399},{"$f":"(ROUND(DataFromEngine!AZ103,9))/Scale","v":1264574.0899299399},{"$f":"(ROUND(DataFromEngine!BA103,9))/Scale","v":1264574.0899299399},{"$f":"(ROUND(DataFromEngine!BB103,9))/Scale","v":1264574.0899299399},{"$f":"(ROUND(DataFromEngine!BC103,9))/Scale","v":1264574.0899299399},{"$f":"(ROUND(DataFromEngine!BD103,9))/Scale","v":1264574.0899299399},{"$f":"(ROUND(DataFromEngine!BE103,9))/Scale","v":1264574.0899299399},{"$f":"(ROUND(DataFromEngine!BF103,9))/Scale","v":1261390.7579667701},{"$f":"(ROUND(DataFromEngine!BG103,9))/Scale","v":990790.97034322598},{"$f":"(ROUND(DataFromEngine!BH103,9))/Scale","v":424914.46902884898},{"$f":"(ROUND(DataFromEngine!BI103,9))/Scale","v":297937.52447881101},{"$f":"(ROUND(DataFromEngine!BJ103,9))/Scale","v":297937.52447881101},{"$f":"(ROUND(DataFromEngine!BK103,9))/Scale","v":297937.52447881101},{"$f":"(ROUND(DataFromEngine!BL103,9))/Scale","v":297937.52447881101},{"$f":"(ROUND(DataFromEngine!BM103,9))/Scale","v":297937.52447881101},{"$f":"(ROUND(DataFromEngine!BN103,9))/Scale","v":297937.52447881101},{"$f":"(ROUND(DataFromEngine!BO103,9))/Scale","v":297937.52447881101},{"$f":"(ROUND(DataFromEngine!BP103,9))/Scale","v":297937.52447881101},{"$f":"(ROUND(DataFromEngine!BQ103,9))/Scale","v":297937.52447881101},{"$f":"(ROUND(DataFromEngine!BR103,9))/Scale","v":296954.03030849498},{"$f":"(ROUND(DataFromEngine!BS103,9))/Scale","v":213554.861866369},{"$f":"(ROUND(DataFromEngine!BT103,9))/Scale","v":39228.041913098001},{"$f":"(ROUND(DataFromEngine!BU103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BV103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BW103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BX103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BY103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BZ103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CA103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CB103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CC103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CD103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CE103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CF103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CG103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CH103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CI103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CJ103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CK103,9))/Scale","v":0}]
[null,"Return on Common:",21809586.444462612,{"$f":"(ROUND(DataFromEngine!J104,8))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!K104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!L104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!M104,9))/Scale","v":9462.0695826039992},{"$f":"(ROUND(DataFromEngine!N104,9))/Scale","v":792961.205124742},{"$f":"(ROUND(DataFromEngine!O104,9))/Scale","v":2010726.0329360899},{"$f":"(ROUND(DataFromEngine!P104,9))/Scale","v":2198815.2671142002},{"$f":"(ROUND(DataFromEngine!Q104,9))/Scale","v":2079813.1172450299},{"$f":"(ROUND(DataFromEngine!R104,9))/Scale","v":1963296.6473495299},{"$f":"(ROUND(DataFromEngine!S104,9))/Scale","v":1849079.43142969},{"$f":"(ROUND(DataFromEngine!T104,9))/Scale","v":1736989.0254373299},{"$f":"(ROUND(DataFromEngine!U104,9))/Scale","v":1626842.85115161},{"$f":"(ROUND(DataFromEngine!V104,9))/Scale","v":1518039.15047634},{"$f":"(ROUND(DataFromEngine!W104,9))/Scale","v":1409724.9811305101},{"$f":"(ROUND(DataFromEngine!X104,9))/Scale","v":1309284.57593294},{"$f":"(ROUND(DataFromEngine!Y104,9))/Scale","v":1226906.5645755101},{"$f":"(ROUND(DataFromEngine!Z104,9))/Scale","v":1150236.94878283},{"$f":"(ROUND(DataFromEngine!AA104,9))/Scale","v":1074723.8747896},{"$f":"(ROUND(DataFromEngine!AB104,9))/Scale","v":999210.80079637398},{"$f":"(ROUND(DataFromEngine!AC104,9))/Scale","v":923697.72680314595},{"$f":"(ROUND(DataFromEngine!AD104,9))/Scale","v":848184.65280991897},{"$f":"(ROUND(DataFromEngine!AE104,9))/Scale","v":772671.57881669095},{"$f":"(ROUND(DataFromEngine!AF104,9))/Scale","v":697158.50482346304},{"$f":"(ROUND(DataFromEngine!AG104,9))/Scale","v":621829.97064052604},{"$f":"(ROUND(DataFromEngine!AH104,9))/Scale","v":550296.59405124502},{"$f":"(ROUND(DataFromEngine!AI104,9))/Scale","v":487793.29162644001},{"$f":"(ROUND(DataFromEngine!AJ104,9))/Scale","v":432702.82399077603},{"$f":"(ROUND(DataFromEngine!AK104,9))/Scale","v":379605.734763143},{"$f":"(ROUND(DataFromEngine!AL104,9))/Scale","v":326508.64553550998},{"$f":"(ROUND(DataFromEngine!AM104,9))/Scale","v":273411.55630787701},{"$f":"(ROUND(DataFromEngine!AN104,9))/Scale","v":220314.46708024401},{"$f":"(ROUND(DataFromEngine!AO104,9))/Scale","v":167217.377852612},{"$f":"(ROUND(DataFromEngine!AP104,9))/Scale","v":114120.288624979},{"$f":"(ROUND(DataFromEngine!AQ104,9))/Scale","v":61023.199397345998},{"$f":"(ROUND(DataFromEngine!AR104,9))/Scale","v":7926.1101697129998},{"$f":"(ROUND(DataFromEngine!AS104,9))/Scale","v":-45170.979057919998},{"$f":"(ROUND(DataFromEngine!AT104,9))/Scale","v":-98268.068285551999},{"$f":"(ROUND(DataFromEngine!AU104,9))/Scale","v":-151365.157513185},{"$f":"(ROUND(DataFromEngine!AV104,9))/Scale","v":-204462.24674081799},{"$f":"(ROUND(DataFromEngine!AW104,9))/Scale","v":-257559.33596845099},{"$f":"(ROUND(DataFromEngine!AX104,9))/Scale","v":-310656.42519608297},{"$f":"(ROUND(DataFromEngine!AY104,9))/Scale","v":-363753.514423716},{"$f":"(ROUND(DataFromEngine!AZ104,9))/Scale","v":-416850.60365134798},{"$f":"(ROUND(DataFromEngine!BA104,9))/Scale","v":-469947.69287898001},{"$f":"(ROUND(DataFromEngine!BB104,9))/Scale","v":-523044.78210661298},{"$f":"(ROUND(DataFromEngine!BC104,9))/Scale","v":-576141.87133424496},{"$f":"(ROUND(DataFromEngine!BD104,9))/Scale","v":-629238.960561877},{"$f":"(ROUND(DataFromEngine!BE104,9))/Scale","v":-682336.04978950997},{"$f":"(ROUND(DataFromEngine!BF104,9))/Scale","v":-731453.61235804996},{"$f":"(ROUND(DataFromEngine!BG104,9))/Scale","v":-562172.11654167005},{"$f":"(ROUND(DataFromEngine!BH104,9))/Scale","v":-178759.530019064},{"$f":"(ROUND(DataFromEngine!BI104,9))/Scale","v":-108201.779650392},{"$f":"(ROUND(DataFromEngine!BJ104,9))/Scale","v":-120711.648849536},{"$f":"(ROUND(DataFromEngine!BK104,9))/Scale","v":-133221.51804868001},{"$f":"(ROUND(DataFromEngine!BL104,9))/Scale","v":-145731.38724782399},{"$f":"(ROUND(DataFromEngine!BM104,9))/Scale","v":-158241.25644696801},{"$f":"(ROUND(DataFromEngine!BN104,9))/Scale","v":-170751.12564611199},{"$f":"(ROUND(DataFromEngine!BO104,9))/Scale","v":-183260.994845257},{"$f":"(ROUND(DataFromEngine!BP104,9))/Scale","v":-195770.86404440101},{"$f":"(ROUND(DataFromEngine!BQ104,9))/Scale","v":-208280.73324354499},{"$f":"(ROUND(DataFromEngine!BR104,9))/Scale","v":-219473.85789421},{"$f":"(ROUND(DataFromEngine!BS104,9))/Scale","v":-158618.626742839},{"$f":"(ROUND(DataFromEngine!BT104,9))/Scale","v":-27543.883599232999},{"$f":"(ROUND(DataFromEngine!BU104,9))/Scale","v":8.0000000000000005E-9},{"$f":"(ROUND(DataFromEngine!BV104,9))/Scale","v":8.0000000000000005E-9},{"$f":"(ROUND(DataFromEngine!BW104,9))/Scale","v":8.0000000000000005E-9},{"$f":"(ROUND(DataFromEngine!BX104,9))/Scale","v":8.0000000000000005E-9},{"$f":"(ROUND(DataFromEngine!BY104,9))/Scale","v":8.0000000000000005E-9},{"$f":"(ROUND(DataFromEngine!BZ104,9))/Scale","v":8.0000000000000005E-9},{"$f":"(ROUND(DataFromEngine!CA104,9))/Scale","v":8.0000000000000005E-9},{"$f":"(ROUND(DataFromEngine!CB104,9))/Scale","v":8.0000000000000005E-9},{"$f":"(ROUND(DataFromEngine!CC104,9))/Scale","v":8.0000000000000005E-9},{"$f":"(ROUND(DataFromEngine!CD104,9))/Scale","v":8.0000000000000005E-9},{"$f":"(ROUND(DataFromEngine!CE104,9))/Scale","v":8.0000000000000005E-9},{"$f":"(ROUND(DataFromEngine!CF104,9))/Scale","v":8.0000000000000005E-9},{"$f":"(ROUND(DataFromEngine!CG104,9))/Scale","v":8.0000000000000005E-9},{"$f":"(ROUND(DataFromEngine!CH104,9))/Scale","v":8.0000000000000005E-9},{"$f":"(ROUND(DataFromEngine!CI104,9))/Scale","v":8.0000000000000005E-9},{"$f":"(ROUND(DataFromEngine!CJ104,9))/Scale","v":8.0000000000000005E-9},{"$f":"(ROUND(DataFromEngine!CK104,9))/Scale","v":8.0000000000000005E-9}]
[null,"Return on Preferred:",687832.22221146419,{"$f":"(ROUND(DataFromEngine!J105,8))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!K105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!L105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!M105,9))/Scale","v":286.617905151},{"$f":"(ROUND(DataFromEngine!N105,9))/Scale","v":24080.164030524},{"$f":"(ROUND(DataFromEngine!O105,9))/Scale","v":62726.826020442},{"$f":"(ROUND(DataFromEngine!P105,9))/Scale","v":68767.948912856999},{"$f":"(ROUND(DataFromEngine!Q105,9))/Scale","v":65174.142441736003},{"$f":"(ROUND(DataFromEngine!R105,9))/Scale","v":61657.829250670002},{"$f":"(ROUND(DataFromEngine!S105,9))/Scale","v":58213.197343655003},{"$f":"(ROUND(DataFromEngine!T105,9))/Scale","v":54834.870624388001},{"$f":"(ROUND(DataFromEngine!U105,9))/Scale","v":51517.180509641003},{"$f":"(ROUND(DataFromEngine!V105,9))/Scale","v":48241.513837070001},{"$f":"(ROUND(DataFromEngine!W105,9))/Scale","v":44981.202716565997},{"$f":"(ROUND(DataFromEngine!X105,9))/Scale","v":41925.04674785},{"$f":"(ROUND(DataFromEngine!Y105,9))/Scale","v":39336.530135287998},{"$f":"(ROUND(DataFromEngine!Z105,9))/Scale","v":36895.807122915998},{"$f":"(ROUND(DataFromEngine!AA105,9))/Scale","v":34485.026078374001},{"$f":"(ROUND(DataFromEngine!AB105,9))/Scale","v":32074.245033832001},{"$f":"(ROUND(DataFromEngine!AC105,9))/Scale","v":29663.463989290001},{"$f":"(ROUND(DataFromEngine!AD105,9))/Scale","v":27252.682944748001},{"$f":"(ROUND(DataFromEngine!AE105,9))/Scale","v":24841.901900206001},{"$f":"(ROUND(DataFromEngine!AF105,9))/Scale","v":22431.120855664001},{"$f":"(ROUND(DataFromEngine!AG105,9))/Scale","v":20025.905364293001},{"$f":"(ROUND(DataFromEngine!AH105,9))/Scale","v":17737.6656515},{"$f":"(ROUND(DataFromEngine!AI105,9))/Scale","v":15729.880600945},{"$f":"(ROUND(DataFromEngine!AJ105,9))/Scale","v":13954.339751813999},{"$f":"(ROUND(DataFromEngine!AK105,9))/Scale","v":12241.998667276999},{"$f":"(ROUND(DataFromEngine!AL105,9))/Scale","v":10529.657582739001},{"$f":"(ROUND(DataFromEngine!AM105,9))/Scale","v":8817.3164982020007},{"$f":"(ROUND(DataFromEngine!AN105,9))/Scale","v":7104.9754136640004},{"$f":"(ROUND(DataFromEngine!AO105,9))/Scale","v":5392.6343291269995},{"$f":"(ROUND(DataFromEngine!AP105,9))/Scale","v":3680.2932445890001},{"$f":"(ROUND(DataFromEngine!AQ105,9))/Scale","v":1967.952160052},{"$f":"(ROUND(DataFromEngine!AR105,9))/Scale","v":255.61107551500001},{"$f":"(ROUND(DataFromEngine!AS105,9))/Scale","v":-1456.7300090230001},{"$f":"(ROUND(DataFromEngine!AT105,9))/Scale","v":-3169.07109356},{"$f":"(ROUND(DataFromEngine!AU105,9))/Scale","v":-4881.4121780980004},{"$f":"(ROUND(DataFromEngine!AV105,9))/Scale","v":-6593.7532626350003},{"$f":"(ROUND(DataFromEngine!AW105,9))/Scale","v":-8306.0943471730006},{"$f":"(ROUND(DataFromEngine!AX105,9))/Scale","v":-10018.435431710001},{"$f":"(ROUND(DataFromEngine!AY105,9))/Scale","v":-11730.776516247999},{"$f":"(ROUND(DataFromEngine!AZ105,9))/Scale","v":-13443.117600785001},{"$f":"(ROUND(DataFromEngine!BA105,9))/Scale","v":-15155.458685322001},{"$f":"(ROUND(DataFromEngine!BB105,9))/Scale","v":-16867.799769860001},{"$f":"(ROUND(DataFromEngine!BC105,9))/Scale","v":-18580.140854396999},{"$f":"(ROUND(DataFromEngine!BD105,9))/Scale","v":-20292.481938935001},{"$f":"(ROUND(DataFromEngine!BE105,9))/Scale","v":-22004.823023471999},{"$f":"(ROUND(DataFromEngine!BF105,9))/Scale","v":-23588.827374404998},{"$f":"(ROUND(DataFromEngine!BG105,9))/Scale","v":-18129.626797597},{"$f":"(ROUND(DataFromEngine!BH105,9))/Scale","v":-5764.8600320060004},{"$f":"(ROUND(DataFromEngine!BI105,9))/Scale","v":-3489.42579359},{"$f":"(ROUND(DataFromEngine!BJ105,9))/Scale","v":-3892.8596409719999},{"$f":"(ROUND(DataFromEngine!BK105,9))/Scale","v":-4296.2934883529997},{"$f":"(ROUND(DataFromEngine!BL105,9))/Scale","v":-4699.7273357350005},{"$f":"(ROUND(DataFromEngine!BM105,9))/Scale","v":-5103.1611831170003},{"$f":"(ROUND(DataFromEngine!BN105,9))/Scale","v":-5506.5950304990001},{"$f":"(ROUND(DataFromEngine!BO105,9))/Scale","v":-5910.028877881},{"$f":"(ROUND(DataFromEngine!BP105,9))/Scale","v":-6313.4627252629998},{"$f":"(ROUND(DataFromEngine!BQ105,9))/Scale","v":-6716.8965726449997},{"$f":"(ROUND(DataFromEngine!BR105,9))/Scale","v":-7077.8664013580001},{"$f":"(ROUND(DataFromEngine!BS105,9))/Scale","v":-5115.3310905660001},{"$f":"(ROUND(DataFromEngine!BT105,9))/Scale","v":-888.26947391600004},{"$f":"(ROUND(DataFromEngine!BU105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BV105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BW105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BX105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BY105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BZ105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CA105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CB105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CC105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CD105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CE105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CF105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CG105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CH105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CI105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CJ105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!CK105,9))/Scale","v":0}]
[null,"Return On Debt:",8525925.5678273179,{"$f":"(ROUND(DataFromEngine!J106,8))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!K106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!L106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!M106,9))/Scale","v":3688.0010243040001},{"$f":"(ROUND(DataFromEngine!N106,9))/Scale","v":309126.10231771902},{"$f":"(ROUND(DataFromEngine!O106,9))/Scale","v":785405.25177703099},{"$f":"(ROUND(DataFromEngine!P106,9))/Scale","v":859035.58941714896},{"$f":"(ROUND(DataFromEngine!Q106,9))/Scale","v":812662.642835384},{"$f":"(ROUND(DataFromEngine!R106,9))/Scale","v":767260.57550438505},{"$f":"(ROUND(DataFromEngine!S106,9))/Scale","v":722756.57148034498},{"$f":"(ROUND(DataFromEngine!T106,9))/Scale","v":679083.27601524105},{"$f":"(ROUND(DataFromEngine!U106,9))/Scale","v":636169.39786284498},{"$f":"(ROUND(DataFromEngine!V106,9))/Scale","v":593780.03371552797},{"$f":"(ROUND(DataFromEngine!W106,9))/Scale","v":551581.96245976398},{"$f":"(ROUND(DataFromEngine!X106,9))/Scale","v":512420.89884784102},{"$f":"(ROUND(DataFromEngine!Y106,9))/Scale","v":480226.07949282503},{"$f":"(ROUND(DataFromEngine!Z106,9))/Scale","v":450232.85708173102},{"$f":"(ROUND(DataFromEngine!AA106,9))/Scale","v":420685.68481022603},{"$f":"(ROUND(DataFromEngine!AB106,9))/Scale","v":391138.51253871998},{"$f":"(ROUND(DataFromEngine!AC106,9))/Scale","v":361591.34026721498},{"$f":"(ROUND(DataFromEngine!AD106,9))/Scale","v":332044.16799570899},{"$f":"(ROUND(DataFromEngine!AE106,9))/Scale","v":302496.99572420301},{"$f":"(ROUND(DataFromEngine!AF106,9))/Scale","v":272949.82345269801},{"$f":"(ROUND(DataFromEngine!AG106,9))/Scale","v":243474.55601565799},{"$f":"(ROUND(DataFromEngine!AH106,9))/Scale","v":215480.38851960201},{"$f":"(ROUND(DataFromEngine!AI106,9))/Scale","v":191012.278020214},{"$f":"(ROUND(DataFromEngine!AJ106,9))/Scale","v":169440.60102907999},{"$f":"(ROUND(DataFromEngine!AK106,9))/Scale","v":148648.49565604801},{"$f":"(ROUND(DataFromEngine!AL106,9))/Scale","v":127856.39028301599},{"$f":"(ROUND(DataFromEngine!AM106,9))/Scale","v":107064.284909984},{"$f":"(ROUND(DataFromEngine!AN106,9))/Scale","v":86272.179536951997},{"$f":"(ROUND(DataFromEngine!AO106,9))/Scale","v":65480.074163919002},{"$f":"(ROUND(DataFromEngine!AP106,9))/Scale","v":44687.968790886996},{"$f":"(ROUND(DataFromEngine!AQ106,9))/Scale","v":23895.863417854998},{"$f":"(ROUND(DataFromEngine!AR106,9))/Scale","v":3103.7580448230001},{"$f":"(ROUND(DataFromEngine!AS106,9))/Scale","v":-17688.347328209002},{"$f":"(ROUND(DataFromEngine!AT106,9))/Scale","v":-38480.452701242},{"$f":"(ROUND(DataFromEngine!AU106,9))/Scale","v":-59272.558074273998},{"$f":"(ROUND(DataFromEngine!AV106,9))/Scale","v":-80064.663447305997},{"$f":"(ROUND(DataFromEngine!AW106,9))/Scale","v":-100856.76882033799},{"$f":"(ROUND(DataFromEngine!AX106,9))/Scale","v":-121648.87419336999},{"$f":"(ROUND(DataFromEngine!AY106,9))/Scale","v":-142440.97956640201},{"$f":"(ROUND(DataFromEngine!AZ106,9))/Scale","v":-163233.08493943399},{"$f":"(ROUND(DataFromEngine!BA106,9))/Scale","v":-184025.190312466},{"$f":"(ROUND(DataFromEngine!BB106,9))/Scale","v":-204817.29568549799},{"$f":"(ROUND(DataFromEngine!BC106,9))/Scale","v":-225609.40105853},{"$f":"(ROUND(DataFromEngine!BD106,9))/Scale","v":-246401.50643156201},{"$f":"(ROUND(DataFromEngine!BE106,9))/Scale","v":-267193.61180459399},{"$f":"(ROUND(DataFromEngine!BF106,9))/Scale","v":-286427.388108477},{"$f":"(ROUND(DataFromEngine!BG106,9))/Scale","v":-220139.033136149},{"$f":"(ROUND(DataFromEngine!BH106,9))/Scale","v":-69999.825577177005},{"$f":"(ROUND(DataFromEngine!BI106,9))/Scale","v":-42370.360348675},{"$f":"(ROUND(DataFromEngine!BJ106,9))/Scale","v":-47269.056724975002},{"$f":"(ROUND(DataFromEngine!BK106,9))/Scale","v":-52167.753101274},{"$f":"(ROUND(DataFromEngine!BL106,9))/Scale","v":-57066.449477572998},{"$f":"(ROUND(DataFromEngine!BM106,9))/Scale","v":-61965.145853873},{"$f":"(ROUND(DataFromEngine!BN106,9))/Scale","v":-66863.842230171998},{"$f":"(ROUND(DataFromEngine!BO106,9))/Scale","v":-71762.538606471993},{"$f":"(ROUND(DataFromEngine!BP106,9))/Scale","v":-76661.234982770999},{"$f":"(ROUND(DataFromEngine!BQ106,9))/Scale","v":-81559.931359070993},{"$f":"(ROUND(DataFromEngine!BR106,9))/Scale","v":-85943.008295592997},{"$f":"(ROUND(DataFromEngine!BS106,9))/Scale","v":-62112.918981750998},{"$f":"(ROUND(DataFromEngine!BT106,9))/Scale","v":-10785.814034411},{"$f":"(ROUND(DataFromEngine!BU106,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!BV106,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!BW106,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!BX106,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!BY106,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!BZ106,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!CA106,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!CB106,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!CC106,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!CD106,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!CE106,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!CF106,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!CG106,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!CH106,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!CI106,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!CJ106,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!CK106,9))/Scale","v":3E-9}]
[null,"Federal Taxes:",14604.573888309613,{"$f":"(ROUND(DataFromEngine!J107,8))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!K107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!L107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!M107,9))/Scale","v":1895.903015141},{"$f":"(ROUND(DataFromEngine!N107,9))/Scale","v":242144.30376173899},{"$f":"(ROUND(DataFromEngine!O107,9))/Scale","v":585992.23437413096},{"$f":"(ROUND(DataFromEngine!P107,9))/Scale","v":609210.79281286895},{"$f":"(ROUND(DataFromEngine!Q107,9))/Scale","v":575118.75453304697},{"$f":"(ROUND(DataFromEngine!R107,9))/Scale","v":543010.64346222801},{"$f":"(ROUND(DataFromEngine!S107,9))/Scale","v":511513.629187727},{"$f":"(ROUND(DataFromEngine!T107,9))/Scale","v":480614.448122759},{"$f":"(ROUND(DataFromEngine!U107,9))/Scale","v":450260.45751687599},{"$f":"(ROUND(DataFromEngine!V107,9))/Scale","v":420271.08099185303},{"$f":"(ROUND(DataFromEngine!W107,9))/Scale","v":387537.576893166},{"$f":"(ROUND(DataFromEngine!X107,9))/Scale","v":336167.469633676},{"$f":"(ROUND(DataFromEngine!Y107,9))/Scale","v":333668.40843040502},{"$f":"(ROUND(DataFromEngine!Z107,9))/Scale","v":316359.80851283402},{"$f":"(ROUND(DataFromEngine!AA107,9))/Scale","v":297357.388584339},{"$f":"(ROUND(DataFromEngine!AB107,9))/Scale","v":276434.49765264202},{"$f":"(ROUND(DataFromEngine!AC107,9))/Scale","v":255542.337379239},{"$f":"(ROUND(DataFromEngine!AD107,9))/Scale","v":234085.950849282},{"$f":"(ROUND(DataFromEngine!AE107,9))/Scale","v":212390.224086956},{"$f":"(ROUND(DataFromEngine!AF107,9))/Scale","v":191343.25585475401},{"$f":"(ROUND(DataFromEngine!AG107,9))/Scale","v":170695.033123253},{"$f":"(ROUND(DataFromEngine!AH107,9))/Scale","v":151202.19320350699},{"$f":"(ROUND(DataFromEngine!AI107,9))/Scale","v":134362.058077333},{"$f":"(ROUND(DataFromEngine!AJ107,9))/Scale","v":119493.674831278},{"$f":"(ROUND(DataFromEngine!AK107,9))/Scale","v":104986.401288712},{"$f":"(ROUND(DataFromEngine!AL107,9))/Scale","v":90415.156882787007},{"$f":"(ROUND(DataFromEngine!AM107,9))/Scale","v":75845.605115272003},{"$f":"(ROUND(DataFromEngine!AN107,9))/Scale","v":61276.008561354},{"$f":"(ROUND(DataFromEngine!AO107,9))/Scale","v":46706.413192464002},{"$f":"(ROUND(DataFromEngine!AP107,9))/Scale","v":32136.817792218},{"$f":"(ROUND(DataFromEngine!AQ107,9))/Scale","v":18032.152546581001},{"$f":"(ROUND(DataFromEngine!AR107,9))/Scale","v":12085.205356316001},{"$f":"(ROUND(DataFromEngine!AS107,9))/Scale","v":1848.6657539329999},{"$f":"(ROUND(DataFromEngine!AT107,9))/Scale","v":-21470.530265155001},{"$f":"(ROUND(DataFromEngine!AU107,9))/Scale","v":-40834.752515444998},{"$f":"(ROUND(DataFromEngine!AV107,9))/Scale","v":-55277.484384581003},{"$f":"(ROUND(DataFromEngine!AW107,9))/Scale","v":-69850.436532274995},{"$f":"(ROUND(DataFromEngine!AX107,9))/Scale","v":-84419.943113760994},{"$f":"(ROUND(DataFromEngine!AY107,9))/Scale","v":-98989.540863279006},{"$f":"(ROUND(DataFromEngine!AZ107,9))/Scale","v":-113559.13620053499},{"$f":"(ROUND(DataFromEngine!BA107,9))/Scale","v":-128128.731601618},{"$f":"(ROUND(DataFromEngine!BB107,9))/Scale","v":-142698.32700101199},{"$f":"(ROUND(DataFromEngine!BC107,9))/Scale","v":-157267.92240045001},{"$f":"(ROUND(DataFromEngine!BD107,9))/Scale","v":-171837.51779988801},{"$f":"(ROUND(DataFromEngine!BE107,9))/Scale","v":-186407.11319932499},{"$f":"(ROUND(DataFromEngine!BF107,9))/Scale","v":-474683.52253059199},{"$f":"(ROUND(DataFromEngine!BG107,9))/Scale","v":-3324614.91487541},{"$f":"(ROUND(DataFromEngine!BH107,9))/Scale","v":-1356323.00587316},{"$f":"(ROUND(DataFromEngine!BI107,9))/Scale","v":152631.64696850101},{"$f":"(ROUND(DataFromEngine!BJ107,9))/Scale","v":-37747.098189135002},{"$f":"(ROUND(DataFromEngine!BK107,9))/Scale","v":-36233.244222355999},{"$f":"(ROUND(DataFromEngine!BL107,9))/Scale","v":-39796.776530016003},{"$f":"(ROUND(DataFromEngine!BM107,9))/Scale","v":-43225.963628441998},{"$f":"(ROUND(DataFromEngine!BN107,9))/Scale","v":-46658.705436764998},{"$f":"(ROUND(DataFromEngine!BO107,9))/Scale","v":-50091.353189166999},{"$f":"(ROUND(DataFromEngine!BP107,9))/Scale","v":-53524.003430242999},{"$f":"(ROUND(DataFromEngine!BQ107,9))/Scale","v":-56956.653605469997},{"$f":"(ROUND(DataFromEngine!BR107,9))/Scale","v":-151244.437603511},{"$f":"(ROUND(DataFromEngine!BS107,9))/Scale","v":-1092980.72186626},{"$f":"(ROUND(DataFromEngine!BT107,9))/Scale","v":-441605.62207241502},{"$f":"(ROUND(DataFromEngine!BU107,9))/Scale","v":59940.960283353998},{"$f":"(ROUND(DataFromEngine!BV107,9))/Scale","v":-1586.009103048},{"$f":"(ROUND(DataFromEngine!BW107,9))/Scale","v":41.965041321000001},{"$f":"(ROUND(DataFromEngine!BX107,9))/Scale","v":-1.110374894},{"$f":"(ROUND(DataFromEngine!BY107,9))/Scale","v":2.9379990000000002E-2},{"$f":"(ROUND(DataFromEngine!BZ107,9))/Scale","v":-7.7737800000000001E-4},{"$f":"(ROUND(DataFromEngine!CA107,9))/Scale","v":2.0571E-5},{"$f":"(ROUND(DataFromEngine!CB107,9))/Scale","v":-5.4199999999999996E-7},{"$f":"(ROUND(DataFromEngine!CC107,9))/Scale","v":1.7E-8},{"$f":"(ROUND(DataFromEngine!CD107,9))/Scale","v":2.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CE107,9))/Scale","v":2.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CF107,9))/Scale","v":2.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CG107,9))/Scale","v":2.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CH107,9))/Scale","v":2.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CI107,9))/Scale","v":2.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CJ107,9))/Scale","v":2.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CK107,9))/Scale","v":2.0000000000000001E-9}]
[null,"State Taxes:",2209402.7830751506,{"$f":"(ROUND(DataFromEngine!J108,8))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!K108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!L108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!M108,9))/Scale","v":-2727.1306151919998},{"$f":"(ROUND(DataFromEngine!N108,9))/Scale","v":83515.393081732997},{"$f":"(ROUND(DataFromEngine!O108,9))/Scale","v":199560.587492602},{"$f":"(ROUND(DataFromEngine!P108,9))/Scale","v":207958.46664920001},{"$f":"(ROUND(DataFromEngine!Q108,9))/Scale","v":210701.300998188},{"$f":"(ROUND(DataFromEngine!R108,9))/Scale","v":212689.26250065301},{"$f":"(ROUND(DataFromEngine!S108,9))/Scale","v":213850.303844943},{"$f":"(ROUND(DataFromEngine!T108,9))/Scale","v":214240.301513602},{"$f":"(ROUND(DataFromEngine!U108,9))/Scale","v":213905.34177965301},{"$f":"(ROUND(DataFromEngine!V108,9))/Scale","v":212832.571037507},{"$f":"(ROUND(DataFromEngine!W108,9))/Scale","v":209223.70755846499},{"$f":"(ROUND(DataFromEngine!X108,9))/Scale","v":157421.762585711},{"$f":"(ROUND(DataFromEngine!Y108,9))/Scale","v":140303.18192253899},{"$f":"(ROUND(DataFromEngine!Z108,9))/Scale","v":133462.98252016399},{"$f":"(ROUND(DataFromEngine!AA108,9))/Scale","v":133061.34413883899},{"$f":"(ROUND(DataFromEngine!AB108,9))/Scale","v":131873.63776652},{"$f":"(ROUND(DataFromEngine!AC108,9))/Scale","v":130015.469212978},{"$f":"(ROUND(DataFromEngine!AD108,9))/Scale","v":125364.273036891},{"$f":"(ROUND(DataFromEngine!AE108,9))/Scale","v":117019.674078397},{"$f":"(ROUND(DataFromEngine!AF108,9))/Scale","v":107422.240141291},{"$f":"(ROUND(DataFromEngine!AG108,9))/Scale","v":97881.908459989994},{"$f":"(ROUND(DataFromEngine!AH108,9))/Scale","v":88832.985763623001},{"$f":"(ROUND(DataFromEngine!AI108,9))/Scale","v":80944.166020340999},{"$f":"(ROUND(DataFromEngine!AJ108,9))/Scale","v":73987.913026694994},{"$f":"(ROUND(DataFromEngine!AK108,9))/Scale","v":67266.108923186999},{"$f":"(ROUND(DataFromEngine!AL108,9))/Scale","v":60538.101414324003},{"$f":"(ROUND(DataFromEngine!AM108,9))/Scale","v":53810.258044595001},{"$f":"(ROUND(DataFromEngine!AN108,9))/Scale","v":47082.410331824001},{"$f":"(ROUND(DataFromEngine!AO108,9))/Scale","v":40354.562733968},{"$f":"(ROUND(DataFromEngine!AP108,9))/Scale","v":33626.715133070997},{"$f":"(ROUND(DataFromEngine!AQ108,9))/Scale","v":28647.890491712998},{"$f":"(ROUND(DataFromEngine!AR108,9))/Scale","v":56106.647208668997},{"$f":"(ROUND(DataFromEngine!AS108,9))/Scale","v":99865.947162163997},{"$f":"(ROUND(DataFromEngine!AT108,9))/Scale","v":110710.082879831},{"$f":"(ROUND(DataFromEngine!AU108,9))/Scale","v":103517.289015722},{"$f":"(ROUND(DataFromEngine!AV108,9))/Scale","v":96801.743670365002},{"$f":"(ROUND(DataFromEngine!AW108,9))/Scale","v":90073.570557758998},{"$f":"(ROUND(DataFromEngine!AX108,9))/Scale","v":83345.731569826006},{"$f":"(ROUND(DataFromEngine!AY108,9))/Scale","v":76617.883741115002},{"$f":"(ROUND(DataFromEngine!AZ108,9))/Scale","v":69890.036146326995},{"$f":"(ROUND(DataFromEngine!BA108,9))/Scale","v":63162.188545349003},{"$f":"(ROUND(DataFromEngine!BB108,9))/Scale","v":56434.340944534},{"$f":"(ROUND(DataFromEngine!BC108,9))/Scale","v":49706.493343716},{"$f":"(ROUND(DataFromEngine!BD108,9))/Scale","v":42978.645742897002},{"$f":"(ROUND(DataFromEngine!BE108,9))/Scale","v":36250.798142079002},{"$f":"(ROUND(DataFromEngine!BF108,9))/Scale","v":-86103.814192267004},{"$f":"(ROUND(DataFromEngine!BG108,9))/Scale","v":-1321087.42244213},{"$f":"(ROUND(DataFromEngine!BH108,9))/Scale","v":-650697.90113636397},{"$f":"(ROUND(DataFromEngine!BI108,9))/Scale","v":32861.794860349},{"$f":"(ROUND(DataFromEngine!BJ108,9))/Scale","v":13148.085929625},{"$f":"(ROUND(DataFromEngine!BK108,9))/Scale","v":12042.654491879},{"$f":"(ROUND(DataFromEngine!BL108,9))/Scale","v":10444.856943272},{"$f":"(ROUND(DataFromEngine!BM108,9))/Scale","v":8860.0871661620004},{"$f":"(ROUND(DataFromEngine!BN108,9))/Scale","v":7274.972680457},{"$f":"(ROUND(DataFromEngine!BO108,9))/Scale","v":5689.8673155759998},{"$f":"(ROUND(DataFromEngine!BP108,9))/Scale","v":4104.7617093629997},{"$f":"(ROUND(DataFromEngine!BQ108,9))/Scale","v":2519.6561095349998},{"$f":"(ROUND(DataFromEngine!BR108,9))/Scale","v":-36648.738663203003},{"$f":"(ROUND(DataFromEngine!BS108,9))/Scale","v":-439118.381856166},{"$f":"(ROUND(DataFromEngine!BT108,9))/Scale","v":-219679.56776572499},{"$f":"(ROUND(DataFromEngine!BU108,9))/Scale","v":5812.6161573600002},{"$f":"(ROUND(DataFromEngine!BV108,9))/Scale","v":-153.79903983},{"$f":"(ROUND(DataFromEngine!BW108,9))/Scale","v":4.06944894},{"$f":"(ROUND(DataFromEngine!BX108,9))/Scale","v":-0.107675669},{"$f":"(ROUND(DataFromEngine!BY108,9))/Scale","v":2.8490479999999999E-3},{"$f":"(ROUND(DataFromEngine!BZ108,9))/Scale","v":-7.5383000000000007E-5},{"$f":"(ROUND(DataFromEngine!CA108,9))/Scale","v":1.996E-6},{"$f":"(ROUND(DataFromEngine!CB108,9))/Scale","v":-5.2000000000000002E-8},{"$f":"(ROUND(DataFromEngine!CC108,9))/Scale","v":2.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CD108,9))/Scale","v":1.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CE108,9))/Scale","v":1.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CF108,9))/Scale","v":1.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CG108,9))/Scale","v":1.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CH108,9))/Scale","v":1.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CI108,9))/Scale","v":1.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CJ108,9))/Scale","v":1.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CK108,9))/Scale","v":1.0000000000000001E-9}]
[null,"Property Taxes:",6431691.4802351315,{"$f":"(ROUND(DataFromEngine!J109,8))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!K109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!L109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!M109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!N109,9))/Scale","v":11645.817641861},{"$f":"(ROUND(DataFromEngine!O109,9))/Scale","v":234696.77914368399},{"$f":"(ROUND(DataFromEngine!P109,9))/Scale","v":556994.78816494194},{"$f":"(ROUND(DataFromEngine!Q109,9))/Scale","v":650114.12511480704},{"$f":"(ROUND(DataFromEngine!R109,9))/Scale","v":614948.83104246901},{"$f":"(ROUND(DataFromEngine!S109,9))/Scale","v":580518.42949487898},{"$f":"(ROUND(DataFromEngine!T109,9))/Scale","v":546767.80353268096},{"$f":"(ROUND(DataFromEngine!U109,9))/Scale","v":513645.969986971},{"$f":"(ROUND(DataFromEngine!V109,9))/Scale","v":481098.95309892198},{"$f":"(ROUND(DataFromEngine!W109,9))/Scale","v":448948.865272358},{"$f":"(ROUND(DataFromEngine!X109,9))/Scale","v":416972.78274218203},{"$f":"(ROUND(DataFromEngine!Y109,9))/Scale","v":387851.380816538},{"$f":"(ROUND(DataFromEngine!Z109,9))/Scale","v":363043.31661067298},{"$f":"(ROUND(DataFromEngine!AA109,9))/Scale","v":340226.42397963197},{"$f":"(ROUND(DataFromEngine!AB109,9))/Scale","v":317892.29992093099},{"$f":"(ROUND(DataFromEngine!AC109,9))/Scale","v":295558.17586222902},{"$f":"(ROUND(DataFromEngine!AD109,9))/Scale","v":273224.05180352699},{"$f":"(ROUND(DataFromEngine!AE109,9))/Scale","v":250889.92774482499},{"$f":"(ROUND(DataFromEngine!AF109,9))/Scale","v":228555.80368612299},{"$f":"(ROUND(DataFromEngine!AG109,9))/Scale","v":206221.67962742201},{"$f":"(ROUND(DataFromEngine!AH109,9))/Scale","v":183942.086189441},{"$f":"(ROUND(DataFromEngine!AI109,9))/Scale","v":162784.32802285501},{"$f":"(ROUND(DataFromEngine!AJ109,9))/Scale","v":144296.15294585499},{"$f":"(ROUND(DataFromEngine!AK109,9))/Scale","v":127999.76071672799},{"$f":"(ROUND(DataFromEngine!AL109,9))/Scale","v":112292.872896563},{"$f":"(ROUND(DataFromEngine!AM109,9))/Scale","v":96585.985076398007},{"$f":"(ROUND(DataFromEngine!AN109,9))/Scale","v":80879.097256232999},{"$f":"(ROUND(DataFromEngine!AO109,9))/Scale","v":65172.209436067998},{"$f":"(ROUND(DataFromEngine!AP109,9))/Scale","v":49465.321615902998},{"$f":"(ROUND(DataFromEngine!AQ109,9))/Scale","v":33758.433795737998},{"$f":"(ROUND(DataFromEngine!AR109,9))/Scale","v":18051.545975572},{"$f":"(ROUND(DataFromEngine!AS109,9))/Scale","v":2344.6581554069999},{"$f":"(ROUND(DataFromEngine!AT109,9))/Scale","v":-13362.229664758001},{"$f":"(ROUND(DataFromEngine!AU109,9))/Scale","v":-29069.117484923001},{"$f":"(ROUND(DataFromEngine!AV109,9))/Scale","v":-44776.005305088001},{"$f":"(ROUND(DataFromEngine!AW109,9))/Scale","v":-60482.893125253002},{"$f":"(ROUND(DataFromEngine!AX109,9))/Scale","v":-76189.780945417995},{"$f":"(ROUND(DataFromEngine!AY109,9))/Scale","v":-91896.668765584007},{"$f":"(ROUND(DataFromEngine!AZ109,9))/Scale","v":-107603.556585749},{"$f":"(ROUND(DataFromEngine!BA109,9))/Scale","v":-123310.444405913},{"$f":"(ROUND(DataFromEngine!BB109,9))/Scale","v":-139017.332226078},{"$f":"(ROUND(DataFromEngine!BC109,9))/Scale","v":-154724.22004624299},{"$f":"(ROUND(DataFromEngine!BD109,9))/Scale","v":-170431.10786640801},{"$f":"(ROUND(DataFromEngine!BE109,9))/Scale","v":-186137.99568657301},{"$f":"(ROUND(DataFromEngine!BF109,9))/Scale","v":-201844.883506738},{"$f":"(ROUND(DataFromEngine!BG109,9))/Scale","v":-211864.88737295201},{"$f":"(ROUND(DataFromEngine!BH109,9))/Scale","v":-154055.071684208},{"$f":"(ROUND(DataFromEngine!BI109,9))/Scale","v":-62118.024479389001},{"$f":"(ROUND(DataFromEngine!BJ109,9))/Scale","v":-32007.653143186999},{"$f":"(ROUND(DataFromEngine!BK109,9))/Scale","v":-35708.253590672},{"$f":"(ROUND(DataFromEngine!BL109,9))/Scale","v":-39408.854038156001},{"$f":"(ROUND(DataFromEngine!BM109,9))/Scale","v":-43109.454485640003},{"$f":"(ROUND(DataFromEngine!BN109,9))/Scale","v":-46810.054933125},{"$f":"(ROUND(DataFromEngine!BO109,9))/Scale","v":-50510.655380609001},{"$f":"(ROUND(DataFromEngine!BP109,9))/Scale","v":-54211.255828093002},{"$f":"(ROUND(DataFromEngine!BQ109,9))/Scale","v":-57911.856275578},{"$f":"(ROUND(DataFromEngine!BR109,9))/Scale","v":-61612.456723062001},{"$f":"(ROUND(DataFromEngine!BS109,9))/Scale","v":-63433.073355765002},{"$f":"(ROUND(DataFromEngine!BT109,9))/Scale","v":-42895.542556257999},{"$f":"(ROUND(DataFromEngine!BU109,9))/Scale","v":-11193.847673894999},{"$f":"(ROUND(DataFromEngine!BV109,9))/Scale","v":2.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!BW109,9))/Scale","v":2.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!BX109,9))/Scale","v":2.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!BY109,9))/Scale","v":2.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!BZ109,9))/Scale","v":2.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CA109,9))/Scale","v":2.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CB109,9))/Scale","v":2.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CC109,9))/Scale","v":2.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CD109,9))/Scale","v":2.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CE109,9))/Scale","v":2.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CF109,9))/Scale","v":2.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CG109,9))/Scale","v":2.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CH109,9))/Scale","v":2.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CI109,9))/Scale","v":2.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CJ109,9))/Scale","v":2.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CK109,9))/Scale","v":2.0000000000000001E-9}]
[]
[null,"CPUC Only",null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087]
[null,"Total Rev Req:",123044383.32717691,0,0,0,1006016.446098122,7538358.2582136448,10943358.322086647,8456203.9644903392,6385972.9943980323,6162371.0808037268,5942094.9543453762,5725377.5652283672,5511888.7793281861,5300530.130402362,5081124.0669845426,4441661.5370971421,4071877.3225754993,3845699.3389444449,3691379.9378311173,3535103.9637859785,3378181.370786122,3217917.7651340915,3053696.2752369787,2888841.1751666986,2724702.6786117419,2567610.5184801128,2428293.4707574663,2305216.6937014628,2187856.0827309089,2071025.2301532757,1954196.2747011294,1837367.2690519523,1720538.2647309646,1603709.2603748334,1489030.688632624,1414740.1607370998,1353061.5658202358,1245476.2718616656,1123274.6332849904,1006587.7862582812,889755.02048822364,772926.11565823352,656097.10866961931,539268.10438407364,422439.10002700583,305610.09567183041,188781.09131660507,71952.086961380832,-44876.917393843461,-563064.97736506397,-4842254.9884959366,-2065343.8269891636,277274.29434811533,72062.200121169473,50166.537816625954,22492.236744207603,-5029.1643138337822,-32554.611033031084,-60079.950705971547,-87605.293211304786,-115130.63564169435,-274986.55637390231,-1668123.5655104665,-730579.67027110746,56605.921054757309,-1805.0574042683079,47.760954482434713,-1.2637319654723651,3.3437759750161181E-2,-8.8472996171660696E-4,2.3426674812493677E-5]
[null,"FF&U:",4447811.5282905539,0,0,0,36365.508328057229,272496.7679029468,395580.79765222967,305675.07806371438,230840.31579328651,222757.54807858233,214795.00100267495,206961.09525557081,199243.89714045901,191603.69927139822,183672.6032566232,160557.29530485571,147190.32602226871,139014.43846172275,133436.09678735596,127787.02886440525,122114.58694287426,116321.37401019526,110385.09137618658,104425.90498536716,98492.622396821971,92814.050958257198,87778.014739517166,83329.032241885143,79086.677862701035,74863.47320350846,70640.337121656747,66417.199225281409,62194.061376917503,57970.923527283245,53825.519571000135,51140.063660851985,48910.504227890866,45021.50825908612,40604.160289678388,36386.161146838684,32162.887329517216,27939.753077556456,23716.615132763131,19493.477285680397,15270.339436012282,11047.201586412577,6824.0637368110592,2600.9258872095875,-1622.2119623918886,-20353.687261300947,-175037.95767325914,-74658.1016960337,10022.918312499545,2604.9062605373319,1813.4212972720861,813.0499514302569,-181.79436076540418,-1176.7849156244165,-2171.7716009725937,-3166.7583887061733,-4161.7451737306847,-9940.2211014585864,-60299.373483485462,-26409.012682245899,2046.1922879274186,-65.249261403364869,1.7264642091323601,-4.5681415540531907E-2,1.2087089981304962E-3,-3.1981241375997305E-5,8.4682804271903024E-7]
[null,"O&M:",12970693.475797219,0,0,0,937218.02963595325,5095404.3703406397,5062707.9837003369,1875363.0921202903,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Working Capital:",180536.90475409888,0,0,0,11977.158687474701,69185.902129946233,74287.696949180594,25523.648155817144,-449.07723971187102,11.882368697279325,-0.31440178519996209,8.3189206676911286E-3,-2.2011465689141695E-4,5.8241284072580741E-6,-1.5410364844974189E-7,4.0775087369170591E-9,-1.0788892843803916E-10,2.8546893778844914E-12,-7.5533713812781782E-14,1.9985858939858629E-15,-5.2881625621370524E-17,1.399222488647552E-18,-3.7022756954465728E-20,9.7960441861844622E-22,-2.5919863778838135E-23,6.8582718242638433E-25,-1.8146658800688995E-26,4.8015190133408E-28,-1.2704589361980988E-29,3.3615735022208536E-31,-8.8945624993198303E-33,2.3534586407835421E-34,-6.2271388551176863E-36,1.6476711189624393E-37,-4.3596588729217104E-39,1.1535448591351004E-40,-3.0522244533899668E-42,8.076039731005039E-44,-2.1368814362368525E-45,5.654085943885537E-47,-1.4960440630315153E-48,3.958460944429454E-50,-1.0473898086144298E-51,2.7713432735345325E-53,-7.3328415806577921E-55,1.9402347648707413E-56,-5.1337682689652859E-58,1.3583704980768469E-59,-3.5941832848202099E-61,9.5100368442705787E-63,-2.5163102049178883E-64,6.6580362947684824E-66,-1.7616845179031091E-67,4.661332866355946E-69,-1.2333663530648774E-70,3.2634283036340342E-72,-8.634875004085264E-74,2.2847465732018083E-75,-6.0453300149541583E-77,1.5995653705474491E-78,-4.2323733664257189E-80,1.1198657236933729E-81,-2.9631110739230014E-83,7.8402499966229469E-85,-2.0744926017290255E-86,5.4890080756125473E-88,-1.4523652496532399E-89,3.842888896032319E-91,-1.0168099980892813E-92,2.6904305593685039E-94,-7.1187504139277232E-96]
[null,"Depreciation:",66745326.372255497,0,0,0,8617.6273836891032,727140.9140732917,1662178.5655542437,1890998.2930961703,1890998.2930961703,1890998.2930961703,1890998.2930961703,1890998.2930961703,1890998.2930961703,1890998.2930961703,1886547.4918459754,1522023.1612220386,1327188.8310087353,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1261390.7579667664,990790.97034322587,424914.46902884869,297937.52447881066,297937.52447881066,297937.52447881066,297937.52447881066,297937.52447881066,297937.52447881066,297937.52447881066,297937.52447881066,297937.52447881066,296954.03030849469,213554.86186636944,39228.041913097753,0,0,0,0,0,0,0]
[null,"Return on Common:",21328629.679097448,0,0,0,8887.5847350088043,746689.21378484205,1945063.3452933347,2132389.3658801261,2020950.900385652,1911915.383487582,1805102.5940411864,1700345.8274875884,1597469.3096938571,1495895.8748425473,1394798.5922751457,1300031.8500473422,1219765.8920641204,1144082.7885410388,1069328.1398403649,994573.49113969132,919818.84243901761,845064.19373834378,770309.54503767006,695554.89633699635,620972.82696409861,550017.99833705905,487759.64166858629,432702.82399077556,379605.73476314283,326508.64553550998,273411.55630787712,220314.46708024436,167217.37785261153,114120.28862497873,61023.199397345881,7926.1101697130571,-45170.979057919722,-98268.068285552523,-151365.15751318532,-204462.24674081814,-257559.33596845093,-310656.42519608367,-363753.51442371606,-416850.60365134827,-469947.69287898054,-523044.78210661275,-576141.8713342452,-629238.96056187747,-682336.04978950985,-731453.61235805042,-562172.11654166994,-178759.53001906446,-108201.77965039182,-120711.64884953598,-133221.51804868018,-145731.38724782434,-158241.2564469685,-170751.12564611272,-183260.99484525688,-195770.86404440107,-208280.73324354523,-219473.85789421012,-158618.626742839,-27543.88359923309,7.5791641727595269E-9,7.577382943339599E-9,7.5756017139196695E-9,7.5738204844997433E-9,7.5720392550798171E-9,7.5702580256598875E-9,7.5684767962399613E-9]
[null,"Return on Preferred:",687832.22221146582,0,0,0,286.61790515144344,24080.164030523611,62726.826020442117,68767.948912857377,65174.142441735639,61657.829250669492,58213.197343654771,54834.87062438763,51517.180509640697,48241.51383706971,44981.202716565553,41925.046747850283,39336.530135288041,36895.807122915678,34485.026078373769,32074.245033831867,29663.463989289965,27252.682944748056,24841.901900206161,22431.120855664256,20025.905364292808,17737.665651499621,15729.880600944887,13954.339751814136,12241.998667276694,10529.65758273925,8817.3164982018097,7104.9754136643669,5392.6343291269241,3680.2932445894808,1967.9521600520388,255.61107551459617,-1456.7300090228457,-3169.071093560287,-4881.4121780977284,-6593.7532626351685,-8306.0943471726114,-10018.435431710051,-11730.776516247479,-13443.117600784901,-15155.458685322325,-16867.79976985975,-18580.140854397177,-20292.481938934601,-22004.823023472032,-23588.827374405075,-18129.626797596651,-5764.8600320062178,-3489.4257935896539,-3892.8596409715556,-4296.293488353459,-4699.7273357353606,-5103.1611831172631,-5506.5950304991666,-5910.0288778810682,-6313.4627252629707,-6716.8965726448741,-7077.866401358342,-5115.3310905661028,-888.26947391569024,2.4442232876140974E-10,2.4436488545592734E-10,2.4430744215044494E-10,2.4424999884496254E-10,2.4419255553948018E-10,2.4413511223399773E-10,2.4407766892851538E-10]
[null,"Return On Debt:",8352004.2661657957,0,0,0,3480.2585416657084,292393.44453257404,761660.62247183733,835014.97043719364,791377.16748274723,748680.32685126737,706853.87636853207,665832.53677338513,625547.477281561,585772.68752848799,546184.35260005121,509074.97204978875,477643.90340683953,448007.41887820984,418734.50475960469,389461.59064099938,360188.67652239429,330915.76240378909,301642.84828518389,272369.93416657863,243164.59978954733,215379.64406035325,191000.10968224215,169440.60102908022,148648.49565604806,127856.39028301586,107064.28490998367,86272.179536951488,65480.0741639193,44687.968790887113,23895.863417854929,3103.7580448227404,-17688.347328209449,-38480.452701241607,-59272.558074273787,-80064.663447305997,-100856.76882033817,-121648.8741933703,-142440.9795664023,-163233.08493943428,-184025.19031246621,-204817.29568549822,-225609.40105853017,-246401.50643156221,-267193.61180459417,-286427.388108477,-220139.03313614923,-69999.825577176947,-42370.360348675073,-47269.056724974573,-52167.753101274058,-57066.449477573537,-61965.145853873037,-66863.842230172537,-71762.538606472022,-76661.234982771493,-81559.931359071008,-85943.00829559339,-62112.918981751151,-10785.814034411234,2.9678986628426131E-9,2.9672011573798583E-9,2.9665036519171027E-9,2.9658061464543471E-9,2.9651086409915923E-9,2.9644111355288367E-9,2.9637136300660811E-9]
[null,"Federal Taxes:",-113244.69285432526,0,0,0,1776.3325246178706,226877.56907419761,567580.14606138004,590918.31661772169,559267.2811586943,529144.32394268049,499623.09481371864,470680.11785296694,442264.94963771757,414204.1778691138,383947.03384435846,338665.14575429732,332822.62169402448,315021.68888508313,295860.05326613109,275153.68614374264,254469.7273607571,233245.10502521932,211782.08303407312,190941.85982200218,170491.52789498187,151146.86935271937,134360.8214633856,119494.59791326005,104986.37686440446,90415.157529042917,75845.605098172091,61276.008561806717,46706.413192451604,32136.817792217975,18002.489123933014,11699.199856152918,1418.2964096726803,-21542.598805874961,-40832.845616371218,-55277.534840217537,-69850.435197243103,-84419.943149085724,-98989.540862344758,-113559.13620055962,-128128.73160161707,-142698.32700101176,-157267.92240045039,-171837.51779988789,-186407.11319932545,-474683.52253059205,-3324614.9148754096,-1356323.0058731579,152631.64696850136,-37747.098189134616,-36233.244222356421,-39796.776530016105,-43225.963628441663,-46658.705436764918,-50091.353189166635,-53524.003430243007,-56956.653605470252,-151244.43760351153,-1092980.7218662626,-441605.62207241548,59940.960283353874,-1586.0091030482524,41.96504132057489,-1.1103748938824287,2.9379990103935969E-2,-7.7737829212285435E-4,2.0571232609825014E-5]
[null,"State Taxes:",2150365.4276140621,0,0,0,-2592.6716434960972,73180.99744503721,186737.41110914529,193897.82039104396,197022.32062600687,199378.95475653012,200936.95780294054,201749.33126986449,201860.75602599522,201259.3313669732,198485.13063678425,156758.88200102028,142884.42647031182,137164.50871009426,136525.77241427253,135157.08478420496,133142.7438585982,128448.82484451745,120178.49094229253,110674.65184463553,101225.89655245692,92247.446512552109,84387.624703228808,77434.844256088923,70712.948270662542,63984.943192951032,57257.099758895711,50529.252047826667,43801.404449925321,37073.55684902965,31983.141236756077,57989.782024527645,100130.07349247237,110703.09422362239,103517.47393221859,96801.738777563194,90073.570687219923,83345.731566400791,76617.883741205631,69890.036146324099,63162.188545348588,56434.340944534313,49706.493343715782,42978.645742897344,36250.7981420789,-86103.814192266495,-1321087.4224421256,-650697.90113636444,32861.794860349291,13148.08592962538,12042.654491878879,10444.856943272007,8860.0871661617366,7274.9726804567326,5689.8673155760616,4104.7617093627496,2519.6561095349798,-36648.738663202748,-439118.38185616635,-219679.56776572537,5812.616157359781,-153.79903982972144,4.0694489396995408,-0.10767566907425329,2.8490476263085041E-3,-7.5383446940880837E-5,1.9955984999158097E-6]
[null,"Property Taxes:",6294428.1438451419,0,0,0,0,10908.914899646306,224834.92727451716,537655.43081540428,630791.65065345343,597826.5389715475,565572.25427828368,533975.48454951379,502986.9161629008,472554.55258477782,442507.65980919241,412625.18396994571,385044.79177391093,360938.59841543593,338436.25475506962,316322.74724915775,294209.23974324582,272095.73223733378,249982.22473142185,227868.7172255099,205755.20971959791,183692.75367772827,162703.28796961647,144286.36458861464,127999.76071672834,112292.87289656317,96585.98507639805,80879.097256232912,65172.209436067766,49465.321615902627,33758.433795737481,18051.545975572342,2344.6581554071986,-13362.22966475793,-29069.117484923074,-44776.005305088191,-60482.893125253315,-76189.780945418446,-91896.668765583541,-107603.55658574856,-123310.44440591353,-139017.33222607852,-154724.22004624351,-170431.10786640848,-186137.99568657347,-201844.88350673849,-211864.88737295251,-154055.07168420852,-62118.024479388965,-32007.653143187163,-35708.253590671571,-39408.854038155958,-43109.454485640345,-46810.054933124731,-50510.655380609118,-54211.255828093512,-57911.856275577928,-61612.456723062307,-63433.073355765046,-42895.542556258457,-11193.847673894559,2.2420265058559007E-9,2.2414995924019292E-9,2.2409726789479573E-9,2.2404457654939853E-9,2.2399188520400138E-9,2.2393919385860419E-9]
[]
[null,"FERC Only",null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087]
[null,"Total Rev Req:",2585602.9259288269,null,0,0,1911.44982579311,185160.29859242818,276689.84556892386,304455.51160308137,290824.39401758584,275531.39367836132,260351.83903040257,245289.32753337515,230331.69132315746,215433.71450694991,198505.95251282022,80197.028943537691,26893.554239678502,8425.4743412215266,7438.892545976908,6101.7136179442177,4747.4298156849845,3250.9953080030637,1632.2095740278019,20.302456318572126,-1563.4278851762097,-2832.8667531354772,-3439.7021619589541,-3567.0061853238958,-3576.0832731607961,-3576.1118062913129,-3576.1110513183344,-3576.1110712945451,-3576.1110707659741,-3576.111070779948,-3429.5591132930253,-1553.2772205521908,172.47774386666461,82.022135176954805,-2.1702664157395963,5.7424210222067451E-2,-1.5194168766043269E-3,4.0203279302104659E-5,-1.0635118182454739E-6,2.8399006394665162E-8,-4.8113662026916301E-10,2.9431261614882427E-10,2.850890838180879E-10,2.9662761716444863E-10,3.0761679619605794E-10,3.1862051087974678E-10,3.2962384095704279E-10,3.4062718121083964E-10,3.5163052119537085E-10,3.6263386118702656E-10,3.7363720117849373E-10,3.8464054116996581E-10,3.9564388116143784E-10,4.0664722115290992E-10,4.1765056114438201E-10,4.2865390113585388E-10,4.3965724112732591E-10,4.5066058111879794E-10,4.6166392111026992E-10,4.72667261101742E-10,4.8367060109321403E-10,4.9467394108468595E-10,5.0567728107615798E-10,5.1668062106763001E-10,5.2768396105910194E-10,5.3868730105057407E-10,5.49690641042046E-10]
[null,"FF&U:",93464.440964758338,null,0,0,69.095137388800822,6693.1792284355579,10001.791643020686,11005.465651845718,10512.727663318128,9959.9158943315888,9411.2049631062146,8866.7249107063708,8326.0358928673249,7787.5034443350105,7175.5982690662813,2898.9642617107002,972.14888928237076,304.56426285265661,268.90127878273375,220.56490055345316,171.61021489137838,117.51706187925426,59.001153597098792,0.73389371237082202,-56.514831342177665,-102.40254014035939,-124.33844208204376,-128.94023118780694,-129.26834999203484,-129.26938140836947,-129.26935411758686,-129.26935483968742,-129.26935482058065,-129.26935482108573,-123.97179089839423,-56.147904856679588,6.234729914520651,2.9649382487049913,-7.845084612859643E-2,2.0757718257610113E-3,-5.492392027411857E-5,1.4532691726326907E-6,-3.8443852516920857E-8,1.0265680124408399E-9,-1.7392138905078105E-11,1.0638820006495675E-11,1.0305407522943907E-11,1.0722502722657693E-11,1.1119739848494421E-11,1.1517502409455801E-11,1.1915251067655414E-11,1.2313000093715439E-11,1.2710749110042041E-11,1.3108498126626182E-11,1.3506247143203508E-11,1.3903996159781015E-11,1.4301745176358513E-11,1.4699494192936017E-11,1.5097243209513517E-11,1.5494992226091021E-11,1.5892741242668518E-11,1.6290490259246021E-11,1.6688239275823521E-11,1.7085988292401022E-11,1.7483737308978522E-11,1.7881486325556025E-11,1.8279235342133525E-11,1.8676984358711029E-11,1.9074733375288526E-11,1.9472482391866033E-11,1.9870231408443533E-11]
[null,"O&M:",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Working Capital:",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation:",1513110.4593436993,null,0,0,1075.0158393432516,89124.437172495498,136183.62041258157,151311.04593436993,151311.04593436993,151311.04593436993,151311.04593436993,151311.04593436993,151311.04593436993,151311.04593436993,150236.03009502671,62186.608761874435,15127.425521788304,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11,-9.0221874415874484E-11]
[null,"Return on Common:",480956.76536516211,null,0,0,574.48484759544658,46271.991339900327,65662.687642753677,66425.901234070319,58862.21685937346,51381.263861951382,43976.837388508502,36643.19794974642,29373.541457749758,22143.275633787693,14926.388855362013,9252.7258855945929,7140.672511386827,6154.1602417907507,5395.7349492367484,4637.3096566827489,3878.8843641287481,3120.4590715747472,2362.0337790207473,1603.6084864667457,857.14367642708521,278.59571418626405,33.649957854101018,1.0233418202636802E-10,1.0753026171090585E-10,1.1272634139544365E-10,1.1792242107998153E-10,1.2311850076451946E-10,1.2831458044905741E-10,1.3351066013359539E-10,1.3870673981813334E-10,1.4390281950267129E-10,1.4909889918720927E-10,1.5429497887174723E-10,1.594910585562852E-10,1.6468713824082316E-10,1.6988321792536111E-10,1.7507929760989906E-10,1.8027537729443704E-10,1.85471456978975E-10,1.9066753666351295E-10,1.9586361634805093E-10,2.0105969603258888E-10,2.0625577571712686E-10,2.1145185540166476E-10,2.1664793508620274E-10,2.2184401477074069E-10,2.2704009445527854E-10,2.3223617413981629E-10,2.3743225382435393E-10,2.4262833350889165E-10,2.4782441319342927E-10,2.5302049287796694E-10,2.5821657256250461E-10,2.6341265224704233E-10,2.6860873193157989E-10,2.7380481161611761E-10,2.7900089130065523E-10,2.841969709851929E-10,2.8939305066973057E-10,2.9458913035426824E-10,2.9978521003880591E-10,3.0498128972334352E-10,3.1017736940788124E-10,3.1537344909241886E-10,3.2056952877695653E-10,3.257656084614942E-10]
[null,"Return on Preferred:",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Return On Debt:",173921.3016615063,null,0,0,207.74248263823156,16732.657785144747,23744.62930519335,24020.61897995499,21285.47535263684,18580.248653117709,15902.695111812678,13250.739241855703,10621.920581284132,8007.3461870401052,5397.609859712361,3345.9267980520467,2582.1760859856545,2225.4382035214589,1951.1800506210584,1676.9218977206581,1402.663744820258,1128.4055919198577,854.14743901945735,579.88928611905692,309.95622611097576,100.74445924843991,12.168337971910352,3.7005600969098358E-11,3.8884582630964777E-11,4.076356429283119E-11,4.2642545954697629E-11,4.4521527616564093E-11,4.6400509278430551E-11,4.8279490940297002E-11,5.0158472602163473E-11,5.2037454264029937E-11,5.3916435925896402E-11,5.5795417587762866E-11,5.767439924962933E-11,5.9553380911495782E-11,6.1432362573362253E-11,6.3311344235228724E-11,6.5190325897095194E-11,6.7069307558961652E-11,6.8948289220828136E-11,7.0827270882694594E-11,7.2706252544561065E-11,7.4585234206427523E-11,7.6464215868293993E-11,7.8343197530160451E-11,8.0222179192026896E-11,8.2101160853893341E-11,8.3980142515759696E-11,8.5859124177626063E-11,8.7738105839492431E-11,8.9617087501358785E-11,9.1496069163225152E-11,9.3375050825091507E-11,9.5254032486957861E-11,9.7133014148824216E-11,9.901199581069057E-11,1.0089097747255692E-10,1.0276995913442329E-10,1.0464894079628963E-10,1.06527922458156E-10,1.0840690412002236E-10,1.102858857818887E-10,1.1216486744375506E-10,1.1404384910562142E-10,1.1592283076748777E-10,1.1780181242935413E-10]
[null,"Federal Taxes:",127849.26674263571,null,0,0,119.57049052312676,15266.734687541661,18412.088312751206,18292.476195147319,15851.47337435257,13866.319519547113,11890.534374008013,9934.3302697922554,7995.5078791587457,6066.9031227393689,3590.5430488071383,-2497.6761206210836,845.78673638090231,1338.1196277504453,1497.3353182075914,1280.8115088995221,1072.6100184818006,840.84582406248535,608.14105288319342,401.39603275160903,203.50522827094557,55.323850787169945,1.2366139469375881,-0.92308198249108941,2.4424307184647772E-2,-6.4625547268121859E-4,1.7099609812589738E-5,-4.5244589728099529E-7,1.1973657478847599E-8,-3.1257343380275412E-10,29.663422648424877,386.0055001629878,430.36934426023947,72.068540719638051,-1.9068990734201472,5.0455636271026075E-2,-1.3350319583243157E-3,3.5324321613508268E-5,-9.3464786489688507E-7,2.4748520670138644E-8,-6.3523044866942211E-10,3.7829232744549285E-11,2.1438179130980636E-11,2.3289661784588817E-11,2.4658455665015881E-11,2.6040021259219072E-11,2.7421248919992191E-11,2.8802485522322002E-11,3.0183721888062458E-11,3.1564958260062959E-11,3.294619463189781E-11,3.4327431003737056E-11,3.5708667375576173E-11,3.7089903747415308E-11,3.8471140119254431E-11,3.9852376491093554E-11,4.1233612862932671E-11,4.26148492347718E-11,4.399608560661093E-11,4.5377321978450046E-11,4.6758558350289163E-11,4.8139794722128292E-11,4.9521031093967422E-11,5.0902267465806538E-11,5.2283503837645674E-11,5.3664740209484803E-11,5.504597658132392E-11]
[null,"State Taxes:",59037.355461088955,null,0,0,-134.45897169574744,10334.395636696201,12823.176383456288,14060.646258155637,13678.980372181129,13310.307744122452,12913.346042002418,12490.970243737587,12044.585753657637,11573.239670533525,10738.576921680302,662.88058469089481,-2581.2445477726187,-3701.5261899306233,-3464.4282754339324,-3283.4470176850264,-3127.2746456202149,-3084.551807626447,-3158.8168638960142,-3252.4117033446828,-3343.9880924666627,-3414.4607489296436,-3443.4586828880028,-3446.9312293935482,-3446.8393474760319,-3446.8417786275654,-3446.8417143004604,-3446.8417160025233,-3446.8417159574874,-3446.8417159586784,-3335.2507450431931,-1883.134815858645,-264.12633030825015,6.9886562084485169,-0.1849164963626784,4.8928019448677426E-3,-1.2946118700505349E-4,3.4254909302658421E-6,-9.0626273066290259E-8,2.4091589406963965E-9,-5.1859340850905738E-11,1.3912718474574984E-11,1.2827115473997634E-11,1.3510534200074993E-11,1.414714545845905E-11,1.4784995220021924E-11,1.5422812211383819E-11,1.606063006982952E-11,1.6698447905332575E-11,1.733626574144269E-11,1.797408357753673E-11,1.8611901413631203E-11,1.924971924972566E-11,1.9887537085820116E-11,2.0525354921914576E-11,2.1163172758009033E-11,2.180099059410349E-11,2.2438808430197947E-11,2.3076626266292403E-11,2.3714444102386863E-11,2.4352261938481323E-11,2.499007977457578E-11,2.5627897610670243E-11,2.6265715446764697E-11,2.6903533282859153E-11,2.7541351118953613E-11,2.817916895504807E-11]
[null,"Property Taxes:",137263.3363899824,null,0,0,0,736.90274221419145,9861.8518691670579,19339.357349537459,19322.47446135381,17122.292070921143,14946.17521659482,12792.318983166868,10659.05382406991,8544.4005141442703,6441.2054631654291,4347.5987722360833,2806.5890426270585,2104.7181952369278,1790.1692245627994,1569.552671772952,1348.9361189831045,1128.3195661932571,907.70301340340973,687.08646061356228,466.46990782371444,249.3325117127419,81.04005323823371,9.7883572399015719,2.9767749958864416E-11,3.1279225379421368E-11,3.2790700799978327E-11,3.4302176220535305E-11,3.5813651641092302E-11,3.7325127061649299E-11,3.8836602482206297E-11,4.0348077902763288E-11,4.1859553323320285E-11,4.3371028743877282E-11,4.4882504164434299E-11,4.6393979584991296E-11,4.7905455005548287E-11,4.9416930426105272E-11,5.0928405846662269E-11,5.2439881267219299E-11,5.3951356687776283E-11,5.5462832108333281E-11,5.6974307528890272E-11,5.8485782949447269E-11,5.9997258370004292E-11,6.1508733790561277E-11,6.3020209211118274E-11,6.4531684631675284E-11,6.6043160052232256E-11,6.7554635472789176E-11,6.9066110893346083E-11,7.0577586313903002E-11,7.2089061734459909E-11,7.3600537155016816E-11,7.5112012575573736E-11,7.6623487996130643E-11,7.813496341668755E-11,7.964643883724447E-11,8.1157914257801377E-11,8.2669389678358283E-11,8.418086509891519E-11,8.5692340519472097E-11,8.7203815940029004E-11,8.8715291360585911E-11,9.0226766781142818E-11,9.1738242201699725E-11,9.3249717622256645E-11]

{"sheet":"O&M, WC","index":2,"n_rows":21,"n_cols":83,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"ReportAssumptions!C2","v":"San Diego Gas & Electric"}]
[null,{"$f":"ReportAssumptions!C3","v":"Power Your Drive Extension Program"}]
[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},{"$f":"DataFromEngine!BH12","v":2068},{"$f":"DataFromEngine!BI12","v":2069},{"$f":"DataFromEngine!BJ12","v":2070},{"$f":"DataFromEngine!BK12","v":2071},{"$f":"DataFromEngine!BL12","v":2072},{"$f":"DataFromEngine!BM12","v":2073},{"$f":"DataFromEngine!BN12","v":2074},{"$f":"DataFromEngine!BO12","v":2075},{"$f":"DataFromEngine!BP12","v":2076},{"$f":"DataFromEngine!BQ12","v":2077},{"$f":"DataFromEngine!BR12","v":2078},{"$f":"DataFromEngine!BS12","v":2079},{"$f":"DataFromEngine!BT12","v":2080},{"$f":"DataFromEngine!BU12","v":2081},{"$f":"DataFromEngine!BV12","v":2082},{"$f":"DataFromEngine!BW12","v":2083},{"$f":"DataFromEngine!BX12","v":2084},{"$f":"DataFromEngine!BY12","v":2085},{"$f":"DataFromEngine!BZ12","v":2086},{"$f":"DataFromEngine!CA12","v":2087},{"$f":"DataFromEngine!CB12","v":2088},{"$f":"DataFromEngine!CC12","v":2089},{"$f":"DataFromEngine!CD12","v":2090},{"$f":"DataFromEngine!CE12","v":2091},{"$f":"DataFromEngine!CF12","v":2092},{"$f":"DataFromEngine!CG12","v":2093},{"$f":"DataFromEngine!CH12","v":2094},{"$f":"DataFromEngine!CI12","v":2095},{"$f":"DataFromEngine!CJ12","v":2096},{"$f":"DataFromEngine!CK12","v":2097}]
[null,"O&M All In ",{"$f":"SUM(D7:CE7)","v":12970693.475797221},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,D$6,DataFromEngine!$J171:$AJV171),8)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,E$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,F$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,G$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":937218.02963595302},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,H$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":5095404.3703406397},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,I$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":5062707.9837003397},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,J$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":1875363.09212029},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,K$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,L$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,M$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,N$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,O$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,P$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Q$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,R$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,S$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,T$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,U$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,V$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,W$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,X$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Y$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Z$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AA$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AB$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AC$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AD$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AE$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AF$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AG$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AH$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AI$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AJ$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AK$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AL$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AM$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AN$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AO$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AP$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AQ$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AR$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AS$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AT$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AU$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AV$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AW$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AX$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AY$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AZ$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BA$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BB$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BC$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BD$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BE$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BF$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BG$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BH$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BI$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BJ$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BK$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BL$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BM$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BN$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BO$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BP$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BQ$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BR$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BS$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BT$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BU$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BV$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BW$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BX$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BY$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BZ$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CA$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CB$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CC$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CD$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CE$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0}]
[]
[null,"Working Capital",{"$f":"C6","v":"Total"},{"$f":"D6","v":2018},{"$f":"E6","v":2019},{"$f":"F6","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,{"$f":"BC6","v":2069},2070,2071,2072,2073,2074,2075,2076,2077,{"$f":"BL6","v":2078},2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097]
[null,"O&M",{"$f":"SUM(D10:CE10)","v":12970693.475797221},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,D$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,E$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,F$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,G$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":937218.02963595302},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,H$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":5095404.3703406397},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,I$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":5062707.9837003397},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,J$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":1875363.09212029},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,K$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,L$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,M$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,N$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,O$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,P$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Q$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,R$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,S$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,T$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,U$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,V$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,W$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,X$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Y$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Z$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AA$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AB$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AC$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AD$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AE$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AF$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AG$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AH$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AI$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AJ$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AK$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AL$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AM$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AN$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AO$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AP$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AQ$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AR$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AS$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AT$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AU$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AV$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AW$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AX$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AY$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AZ$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BA$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BB$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BC$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BD$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BE$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BF$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BG$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BH$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BI$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BJ$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BK$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BL$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BM$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BN$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BO$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BP$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BQ$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BR$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BS$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BT$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BU$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BV$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BW$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BX$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BY$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BZ$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CA$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CB$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CC$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CD$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CE$6,DataFromEngine!$J171:$AJV171),9)/Scale","v":0}]
[null,"Average Monthly O&M",1080891.122983102,{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,D$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,E$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,F$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,G$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":78101.502469662999},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,H$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":424617.03086171998},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,I$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":421892.33197502798},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,J$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":156280.25767669099},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,K$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,L$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,M$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,N$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,O$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,P$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,Q$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,R$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,S$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,T$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,U$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,V$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,W$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,X$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,Y$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,Z$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AA$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AB$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AC$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AD$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AE$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AF$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AG$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AH$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AI$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AJ$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AK$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AL$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AM$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AN$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AO$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AP$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AQ$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AR$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AS$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AT$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AU$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AV$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AW$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AX$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AY$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AZ$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BA$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BB$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BC$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BD$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BE$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BF$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BG$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BH$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BI$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BJ$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BK$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BL$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BM$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BN$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BO$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BP$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BQ$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BR$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BS$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BT$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BU$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BV$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BW$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BX$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BY$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BZ$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,CA$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,CB$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,CC$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,CD$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,CE$6,DataFromEngine!$J261:$AJV261),9)/Scale","v":0}]
[null,"WC Requirement",19456040.213695839,{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,D$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,E$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,F$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,G$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":1405827.0444539301},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,H$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":7643106.5555109596},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,I$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":7594061.97555051},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,J$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":2813044.6381804398},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,K$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,L$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,M$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,N$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,O$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,P$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Q$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,R$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,S$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,T$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,U$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,V$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,W$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,X$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Y$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Z$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AA$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AB$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AC$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AD$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AE$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AF$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AG$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AH$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AI$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AJ$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AK$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AL$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AM$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AN$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AO$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AP$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AQ$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AR$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AS$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AT$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AU$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AV$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AW$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AX$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AY$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AZ$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BA$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BB$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BC$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BD$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BE$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BF$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BG$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BH$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BI$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BJ$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BK$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BL$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BM$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BN$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BO$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BP$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BQ$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BR$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BS$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BT$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BU$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BV$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BW$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BX$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BY$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BZ$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CA$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CB$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CC$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CD$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CE$6,DataFromEngine!$J262:$AJV262),9)/Scale","v":0}]
[null,"Average WC Reqiurement",1602339.6020787519,{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,D$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,E$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,F$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,G$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":102615.233647035},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,H$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":601220.49937894603},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,I$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":663866.66019403399},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,J$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":234637.20885873699},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,K$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,L$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,M$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,N$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,O$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,P$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,Q$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,R$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,S$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,T$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,U$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,V$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,W$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,X$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,Y$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,Z$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AA$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AB$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AC$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AD$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AE$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AF$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AG$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AH$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AI$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AJ$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AK$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AL$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AM$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AN$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AO$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AP$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AQ$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AR$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AS$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AT$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AU$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AV$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AW$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AX$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AY$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AZ$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BA$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BB$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BC$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BD$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BE$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BF$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BG$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BH$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BI$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BJ$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BK$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BL$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BM$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BN$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BO$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BP$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BQ$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BR$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BS$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BT$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BU$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BV$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BW$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BX$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BY$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BZ$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,CA$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,CB$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,CC$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,CD$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,CE$6,DataFromEngine!$J263:$AJV263),9)/Scale","v":0}]
[null,"Return on Debt for WC",33280.192950276003,{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,D$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,E$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,F$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,G$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":2131.2927490410002},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,H$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":12487.199466976001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,I$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":13788.344565564999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,J$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":4873.3561686940002},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,K$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,L$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,M$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,N$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,O$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,P$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Q$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,R$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,S$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,T$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,U$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,V$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,W$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,X$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Y$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Z$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AA$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AB$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AC$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AD$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AE$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AF$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AG$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AH$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AI$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AJ$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AK$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AL$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AM$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AN$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AO$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AP$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AQ$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AR$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AS$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AT$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AU$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AV$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AW$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AX$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AY$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AZ$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BA$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BB$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BC$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BD$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BE$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BF$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BG$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BH$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BI$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BJ$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BK$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BL$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BM$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BN$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BO$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BP$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BQ$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BR$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BS$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BT$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BU$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BV$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BW$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BX$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BY$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BZ$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CA$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CB$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CC$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CD$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CE$6,DataFromEngine!$J264:$AJV264),9)/Scale","v":0}]
[null,"Return on Preferred for WC",2740.8018893560002,{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,D$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,E$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,F$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,G$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":175.52335715300001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,H$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":1028.3876641879999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,I$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":1135.543922262},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,J$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":401.346945753},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,K$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,L$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,M$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,N$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,O$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,P$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Q$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,R$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,S$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,T$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,U$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,V$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,W$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,X$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Y$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Z$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AA$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AB$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AC$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AD$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AE$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AF$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AG$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AH$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AI$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AJ$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AK$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AL$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AM$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AN$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AO$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AP$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AQ$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AR$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AS$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AT$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AU$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AV$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AW$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AX$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AY$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AZ$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BA$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BB$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BC$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BD$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BE$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BF$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BG$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BH$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BI$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BJ$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BK$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BL$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BM$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BN$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BO$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BP$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BQ$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BR$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BS$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BT$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BU$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BV$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BW$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BX$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BY$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BZ$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CA$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CB$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CC$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CD$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CE$6,DataFromEngine!$J265:$AJV265),9)/Scale","v":0}]
[null,"Return on Common WC",84988.092494256998,{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,D$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,E$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,F$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,G$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":5442.7119926389996},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,H$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":31888.735287059},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,I$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":35211.487656691999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,J$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":12445.157557867},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,K$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,L$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,M$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,N$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,O$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,P$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Q$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,R$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,S$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,T$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,U$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,V$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,W$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,X$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Y$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Z$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AA$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AB$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AC$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AD$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AE$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AF$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AG$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AH$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AI$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AJ$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AK$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AL$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AM$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AN$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AO$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AP$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AQ$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AR$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AS$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AT$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AU$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AV$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AW$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AX$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AY$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AZ$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BA$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BB$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BC$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BD$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BE$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BF$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BG$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BH$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BI$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BJ$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BK$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BL$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BM$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BN$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BO$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BP$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BQ$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BR$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BS$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BT$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BU$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BV$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BW$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BX$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BY$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BZ$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CA$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CB$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CC$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CD$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CE$6,DataFromEngine!$J266:$AJV266),9)/Scale","v":0}]
[null,"Book Income Pre-tax",155098.13217469098,{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,D$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,E$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,F$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,G$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":10139.039826851},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,H$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":59192.540308616},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,I$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":64358.460916147997},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,J$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":21845.592291395998},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,K$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":-449.07723971199999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,L$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":11.882368697},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,M$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":-0.31440178499999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,N$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":8.318921E-3},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,O$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":-2.20115E-4},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,P$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":5.8239999999999996E-6},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Q$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":-1.54E-7},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,R$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":4.0000000000000002E-9},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,S$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,T$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,U$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,V$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,W$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,X$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Y$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Z$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AA$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AB$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AC$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AD$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AE$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AF$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AG$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AH$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AI$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AJ$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AK$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AL$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AM$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AN$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AO$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AP$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AQ$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AR$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AS$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AT$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AU$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AV$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AW$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AX$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AY$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AZ$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BA$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BB$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BC$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BD$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BE$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BF$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BG$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BH$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BI$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BJ$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BK$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BL$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BM$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BN$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BO$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BP$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BQ$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BR$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BS$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BT$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BU$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BV$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BW$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BX$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BY$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BZ$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CA$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CB$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CC$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CD$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CE$6,DataFromEngine!$J267:$AJV267),9)/Scale","v":0}]
[null,"Federal income tax for WC",23320.339013365003,{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,D$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,E$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,F$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,G$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":1681.6268863400001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,H$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":9659.4657599919992},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,I$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":9752.6864862380007},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,J$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":2625.3859458349998},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,K$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":-409.37881172099998},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,L$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":10.831967304000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,M$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":-0.28660866699999998},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,N$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":7.583528E-3},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,O$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":-2.00657E-4},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,P$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":5.3090000000000003E-6},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Q$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":-1.4000000000000001E-7},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,R$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":4.0000000000000002E-9},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,S$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,T$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,U$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,V$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,W$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,X$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Y$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Z$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AA$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AB$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AC$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AD$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AE$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AF$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AG$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AH$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AI$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AJ$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AK$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AL$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AM$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AN$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AO$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AP$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AQ$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AR$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AS$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AT$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AU$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AV$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AW$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AX$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AY$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AZ$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BA$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BB$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BC$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BD$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BE$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BF$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BG$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BH$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BI$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BJ$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BK$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BL$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BM$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BN$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BO$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BP$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BQ$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BR$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BS$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BT$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BU$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BV$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BW$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BX$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BY$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BZ$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CA$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CB$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CC$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CD$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CE$6,DataFromEngine!$J268:$AJV268),9)/Scale","v":0}]
[null,"State Income tax for WC",10768.705827437998,{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,D$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,E$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,F$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,G$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":707.88484167800004},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,H$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":4128.7521304009997},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,I$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":4470.3982853919997},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,J$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":1500.3456732469999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,K$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":-39.698427991000003},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,L$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":1.050401393},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,M$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":-2.7793117999999999E-2},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,N$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":7.3539299999999998E-4},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,O$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":-1.9457999999999999E-5},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,P$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":5.1500000000000005E-7},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Q$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":-1.4E-8},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,R$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,S$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,T$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,U$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,V$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,W$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,X$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Y$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Z$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AA$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AB$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AC$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AD$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AE$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AF$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AG$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AH$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AI$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AJ$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AK$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AL$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AM$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AN$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AO$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AP$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AQ$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AR$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AS$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AT$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AU$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AV$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AW$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AX$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AY$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AZ$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BA$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BB$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BC$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BD$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BE$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BF$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BG$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BH$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BI$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BJ$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BK$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BL$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BM$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BN$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BO$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BP$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BQ$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BR$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BS$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BT$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BU$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BV$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BW$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BX$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BY$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BZ$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CA$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CB$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CC$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CD$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CE$6,DataFromEngine!$J269:$AJV269),9)/Scale","v":0}]
[null,"Property taxes for WC",25438.772579408,{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,D$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,E$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,F$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,G$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":1838.118860624},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,H$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":9993.3618213310001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,I$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":9929.2360330320007},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,J$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":3678.055864421},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,K$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,L$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,M$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,N$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,O$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,P$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Q$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,R$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,S$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,T$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,U$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,V$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,W$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,X$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Y$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Z$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AA$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AB$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AC$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AD$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AE$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AF$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AG$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AH$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AI$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AJ$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AK$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AL$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AM$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AN$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AO$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AP$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AQ$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AR$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AS$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AT$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AU$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AV$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AW$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AX$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AY$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AZ$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BA$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BB$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BC$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BD$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BE$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BF$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BG$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BH$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BI$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BJ$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BK$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BL$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BM$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BN$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BO$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BP$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BQ$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BR$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BS$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BT$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BU$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BV$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BW$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BX$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BY$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BZ$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CA$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CB$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CC$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CD$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CE$6,DataFromEngine!$J270:$AJV270),9)/Scale","v":0}]
[null,"Total Rev Req of Working Cash",180536.904754099,{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,D$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,E$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,F$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,G$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":11977.158687474999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,H$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":69185.902129946},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,I$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":74287.696949181001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,J$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":25523.648155817002},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,K$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":-449.07723971199999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,L$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":11.882368697},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,M$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":-0.31440178499999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,N$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":8.318921E-3},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,O$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":-2.20115E-4},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,P$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":5.8239999999999996E-6},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Q$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":-1.54E-7},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,R$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":4.0000000000000002E-9},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,S$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,T$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,U$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,V$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,W$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,X$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Y$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Z$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AA$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AB$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AC$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AD$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AE$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AF$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AG$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AH$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AI$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AJ$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AK$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AL$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AM$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AN$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AO$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AP$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AQ$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AR$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AS$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AT$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AU$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AV$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AW$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AX$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AY$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AZ$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BA$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BB$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BC$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BD$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BE$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BF$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BG$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BH$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BI$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BJ$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BK$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BL$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BM$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BN$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BO$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BP$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BQ$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BR$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BS$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BT$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BU$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BV$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BW$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BX$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BY$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BZ$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CA$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CB$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CC$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CD$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CE$6,DataFromEngine!$J271:$AJV271),9)/Scale","v":0}]

{"sheet":"Rate Base, Return","index":3,"n_rows":15,"n_cols":83,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"ReportAssumptions!C2","v":"San Diego Gas & Electric"}]
[null,{"$f":"ReportAssumptions!C3","v":"Power Your Drive Extension Program"}]
[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},{"$f":"DataFromEngine!BH12","v":2068},{"$f":"DataFromEngine!BI12","v":2069},{"$f":"DataFromEngine!BJ12","v":2070},{"$f":"DataFromEngine!BK12","v":2071},{"$f":"DataFromEngine!BL12","v":2072},{"$f":"DataFromEngine!BM12","v":2073},{"$f":"DataFromEngine!BN12","v":2074},{"$f":"DataFromEngine!BO12","v":2075},{"$f":"DataFromEngine!BP12","v":2076},{"$f":"DataFromEngine!BQ12","v":2077},{"$f":"DataFromEngine!BR12","v":2078},{"$f":"DataFromEngine!BS12","v":2079},{"$f":"DataFromEngine!BT12","v":2080},{"$f":"DataFromEngine!BU12","v":2081},{"$f":"DataFromEngine!BV12","v":2082},{"$f":"DataFromEngine!BW12","v":2083},{"$f":"DataFromEngine!BX12","v":2084},{"$f":"DataFromEngine!BY12","v":2085},{"$f":"DataFromEngine!BZ12","v":2086},{"$f":"DataFromEngine!CA12","v":2087},{"$f":"DataFromEngine!CB12","v":2088},{"$f":"DataFromEngine!CC12","v":2089},{"$f":"DataFromEngine!CD12","v":2090},{"$f":"DataFromEngine!CE12","v":2091},{"$f":"DataFromEngine!CF12","v":2092},{"$f":"DataFromEngine!CG12","v":2093},{"$f":"DataFromEngine!CH12","v":2094},{"$f":"DataFromEngine!CI12","v":2095},{"$f":"DataFromEngine!CJ12","v":2096},{"$f":"DataFromEngine!CK12","v":2097}]
[null,"Average Monthly Rate Base",null,0,{"$f":"IFERROR(HLOOKUP(E6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":0},{"$f":"IFERROR(HLOOKUP(F6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":0},{"$f":"IFERROR(HLOOKUP(G6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":178214.58267811753},{"$f":"IFERROR(HLOOKUP(H6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":14935719.066591008},{"$f":"IFERROR(HLOOKUP(I6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":37888997.221318774},{"$f":"IFERROR(HLOOKUP(J6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":41434934.679082692},{"$f":"IFERROR(HLOOKUP(K6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":39193679.480080865},{"$f":"IFERROR(HLOOKUP(L6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":36999262.555441588},{"$f":"IFERROR(HLOOKUP(M6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":34848171.034587681},{"$f":"IFERROR(HLOOKUP(N6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":32737155.512235235},{"$f":"IFERROR(HLOOKUP(O6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":30662775.850791726},{"$f":"IFERROR(HLOOKUP(P6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":28613694.408690751},{"$f":"IFERROR(HLOOKUP(Q6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":26573838.239963818},{"$f":"IFERROR(HLOOKUP(R6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":24681947.032807782},{"$f":"IFERROR(HLOOKUP(S6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":23129480.312540632},{"$f":"IFERROR(HLOOKUP(T6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":21684284.511130184},{"$f":"IFERROR(HLOOKUP(U6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":20260822.174692843},{"$f":"IFERROR(HLOOKUP(V6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":18837359.83825551},{"$f":"IFERROR(HLOOKUP(W6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":17413897.501818173},{"$f":"IFERROR(HLOOKUP(X6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":15990435.165380834},{"$f":"IFERROR(HLOOKUP(Y6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":14566972.828943497},{"$f":"IFERROR(HLOOKUP(Z6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":13143510.492506159},{"$f":"IFERROR(HLOOKUP(AA6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":11723523.657708161},{"$f":"IFERROR(HLOOKUP(AB6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":10375036.840207439},{"$f":"IFERROR(HLOOKUP(AC6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":9196695.5351086389},{"$f":"IFERROR(HLOOKUP(AD6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":8158047.209479182},{"$f":"IFERROR(HLOOKUP(AE6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":7156970.8665750949},{"$f":"IFERROR(HLOOKUP(AF6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":6155894.5236710059},{"$f":"IFERROR(HLOOKUP(AG6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":5154818.1807669187},{"$f":"IFERROR(HLOOKUP(AH6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":4153741.8378628301},{"$f":"IFERROR(HLOOKUP(AI6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":3152665.4949587421},{"$f":"IFERROR(HLOOKUP(AJ6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":2151589.1520546549},{"$f":"IFERROR(HLOOKUP(AK6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":1150512.8091505666},{"$f":"IFERROR(HLOOKUP(AL6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":149436.46624647846},{"$f":"IFERROR(HLOOKUP(AM6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-851639.87665760936},{"$f":"IFERROR(HLOOKUP(AN6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-1852716.2195616968},{"$f":"IFERROR(HLOOKUP(AO6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-2853792.5624657837},{"$f":"IFERROR(HLOOKUP(AP6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-3854868.9053698708},{"$f":"IFERROR(HLOOKUP(AQ6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-4855945.2482739603},{"$f":"IFERROR(HLOOKUP(AR6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-5857021.5911780447},{"$f":"IFERROR(HLOOKUP(AS6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-6858097.9340821235},{"$f":"IFERROR(HLOOKUP(AT6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-7859174.2769861994},{"$f":"IFERROR(HLOOKUP(AU6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-8860250.6198902782},{"$f":"IFERROR(HLOOKUP(AV6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-9861326.962794356},{"$f":"IFERROR(HLOOKUP(AW6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-10862403.305698436},{"$f":"IFERROR(HLOOKUP(AX6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-11863479.648602514},{"$f":"IFERROR(HLOOKUP(AY6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-12864555.991506591},{"$f":"IFERROR(HLOOKUP(AZ6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-13790603.551245295},{"$f":"IFERROR(HLOOKUP(BA6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-10599021.805084271},{"$f":"IFERROR(HLOOKUP(BB6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-3370277.7152915578},{"$f":"IFERROR(HLOOKUP(BC6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":0},{"$f":"IFERROR(HLOOKUP(BD6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":0},{"$f":"IFERROR(HLOOKUP(BE6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":0},{"$f":"IFERROR(HLOOKUP(BF6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":0},{"$f":"IFERROR(HLOOKUP(BG6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":0},{"$f":"IFERROR(HLOOKUP(BH6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":0},{"$f":"IFERROR(HLOOKUP(BI6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":0},{"$f":"IFERROR(HLOOKUP(BJ6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":0},{"$f":"IFERROR(HLOOKUP(BK6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":0},{"$f":"IFERROR(HLOOKUP(BL6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":0},{"$f":"IFERROR(HLOOKUP(BM6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":0},{"$f":"IFERROR(HLOOKUP(BN6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":0},{"$f":"IFERROR(HLOOKUP(BO6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":0},{"$f":"IFERROR(HLOOKUP(BP6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":0},{"$f":"IFERROR(HLOOKUP(BQ6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":0},{"$f":"IFERROR(HLOOKUP(BR6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":0},{"$f":"IFERROR(HLOOKUP(BS6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":0},{"$f":"IFERROR(HLOOKUP(BT6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":0},{"$f":"IFERROR(HLOOKUP(BU6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":0},{"$f":"IFERROR(HLOOKUP(BV6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":0},{"$f":"IFERROR(HLOOKUP(BW6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":0},{"$f":"IFERROR(HLOOKUP(BX6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":0},{"$f":"IFERROR(HLOOKUP(BY6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":0},{"$f":"IFERROR(HLOOKUP(BZ6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":0},{"$f":"IFERROR(HLOOKUP(CA6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":0},{"$f":"IFERROR(HLOOKUP(CB6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":0},{"$f":"IFERROR(HLOOKUP(CC6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":0},{"$f":"IFERROR(HLOOKUP(CD6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":0},{"$f":"IFERROR(HLOOKUP(CE6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":0}]
[null,"Return on Equity ($)",{"$f":"SUM(D8:CE8)","v":21809586.444000013},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,D$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,E$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,F$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,G$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":9462.07},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,H$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":792961.20499999996},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,I$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":2010726.0330000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,J$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":2198815.267},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,K$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":2079813.1170000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,L$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":1963296.6470000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,M$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":1849079.4310000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,N$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":1736989.0249999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,O$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":1626842.851},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,P$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":1518039.15},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Q$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":1409724.9809999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,R$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":1309284.5759999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,S$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":1226906.5649999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,T$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":1150236.949},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,U$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":1074723.875},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,V$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":999210.80099999998},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,W$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":923697.72699999996},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,X$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":848184.65300000005},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Y$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":772671.57900000003},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Z$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":697158.505},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AA$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":621829.97100000002},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AB$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":550296.59400000004},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AC$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":487793.29200000002},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AD$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":432702.82400000002},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AE$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":379605.73499999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AF$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":326508.64600000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AG$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":273411.55599999998},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AH$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":220314.467},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AI$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":167217.378},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AJ$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":114120.289},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AK$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":61023.199000000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AL$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":7926.11},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AM$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":-45170.978999999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AN$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":-98268.067999999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AO$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":-151365.158},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AP$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":-204462.247},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AQ$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":-257559.33600000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AR$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":-310656.42499999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AS$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":-363753.51400000002},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AT$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":-416850.60399999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AU$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":-469947.69300000003},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AV$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":-523044.78200000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AW$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":-576141.87100000004},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AX$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":-629238.96100000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AY$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":-682336.05},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AZ$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":-731453.61199999996},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BA$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":-562172.11699999997},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BB$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":-178759.53},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BC$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":-108201.78},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BD$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":-120711.649},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BE$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":-133221.51800000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BF$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":-145731.38699999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BG$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":-158241.25599999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BH$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":-170751.12599999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BI$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":-183260.995},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BJ$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":-195770.864},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BK$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":-208280.73300000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BL$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":-219473.85800000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BM$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":-158618.62700000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BN$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":-27543.883999999998},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BO$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BP$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BQ$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BR$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BS$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BT$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BU$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BV$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BW$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BX$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BY$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BZ$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CA$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CB$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CC$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CD$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CE$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":0}]
[null,"Weighted Return on Equity (%)",null,{"$f":"IF(ISERROR(D8/D7),\"-\",(D8/D7))","v":"-"},{"$f":"IF(ISERROR(E8/E7),\"-\",(E8/E7))","v":"-"},{"$f":"IF(ISERROR(F8/F7),\"-\",(F8/F7))","v":"-"},5.3093691087501678E-2,5.3091598835287197E-2,5.3068863798502348E-2,5.3066700455304747E-2,5.3065013149811803E-2,5.3063129138265823E-2,5.3061018013391366E-2,5.3058642323118604E-2,5.3055954846240518E-2,5.3052888883126204E-2,5.3049355093911316E-2,5.3046243647621082E-2,5.3045141889105932E-2,5.3044726857812738E-2,5.3044435498891249E-2,5.3044100106362617E-2,5.3043709881923751E-2,5.304325018222851E-2,5.3042700640229028E-2,5.3042032065747466E-2,5.3041217739271569E-2,5.3040447226884002E-2,5.3040060980363617E-2,5.304000000113069E-2,5.304000003309458E-2,5.3040000075454487E-2,5.3039999940273863E-2,5.3039999980681395E-2,5.3040000046750385E-2,5.3040000174299592E-2,5.3039999654635697E-2,5.3039998864311891E-2,5.3039999931990503E-2,5.3039999845873646E-2,5.3040000170585216E-2,5.3040000067234985E-2,5.3040000006497015E-2,5.3039999966521638E-2,5.3039999938216717E-2,5.304000004436242E-2,5.3040000013658717E-2,5.3039999989188812E-2,5.3039999969229187E-2,5.3040000036930372E-2,5.3040000016362047E-2,5.3039999974036633E-2,5.3040000043242691E-2,5.3039999994343424E-2,{"$f":"IF(ISERROR(BC8/BC7),\"-\",(BC8/BC7))","v":"-"},"-","-","-","-","-","-","-","-",{"$f":"IF(ISERROR(BL8/BL7),\"-\",(BL8/BL7))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"Return on Preferred ($)",{"$f":"SUM(D10:CE10)","v":687832.22300000011},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,D$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,E$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,F$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,G$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":286.61799999999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,H$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":24080.164000000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,I$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":62726.826000000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,J$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":68767.948999999993},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,K$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":65174.142},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,L$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":61657.828999999998},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,M$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":58213.197},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,N$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":54834.870999999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,O$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":51517.180999999997},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,P$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":48241.514000000003},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Q$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":44981.203000000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,R$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":41925.046999999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,S$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":39336.53},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,T$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":36895.807000000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,U$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":34485.025999999998},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,V$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":32074.244999999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,W$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":29663.464},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,X$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":27252.683000000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Y$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":24841.901999999998},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Z$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":22431.120999999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AA$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":20025.904999999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AB$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":17737.666000000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AC$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":15729.880999999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AD$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":13954.34},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AE$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":12241.999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AF$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":10529.657999999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AG$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":8817.3160000000007},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AH$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":7104.9750000000004},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AI$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":5392.634},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AJ$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":3680.2930000000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AK$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":1967.952},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AL$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":255.61099999999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AM$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":-1456.73},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AN$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":-3169.0709999999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AO$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":-4881.4120000000003},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AP$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":-6593.7529999999997},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AQ$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":-8306.0939999999991},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AR$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":-10018.434999999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AS$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":-11730.777},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AT$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":-13443.118},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AU$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":-15155.459000000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AV$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":-16867.8},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AW$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":-18580.141},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AX$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":-20292.482},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AY$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":-22004.823},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AZ$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":-23588.827000000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BA$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":-18129.627},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BB$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":-5764.86},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BC$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":-3489.4259999999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BD$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":-3892.86},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BE$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":-4296.2929999999997},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BF$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":-4699.7269999999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BG$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":-5103.1610000000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BH$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":-5506.5950000000003},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BI$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":-5910.0290000000005},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BJ$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":-6313.4629999999997},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BK$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":-6716.8969999999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BL$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":-7077.866},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BM$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":-5115.3310000000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BN$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":-888.26900000000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BO$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BP$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BQ$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BR$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BS$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BT$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BU$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BV$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BW$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BX$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BY$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BZ$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CA$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CB$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CC$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CD$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CE$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":0}]
[null,"Weighted Return on Preferred (%)",null,{"$f":"IF(ISERROR(D10/D7),\"-\",(D10/D7))","v":"-"},{"$f":"IF(ISERROR(E10/E7),\"-\",(E10/E7))","v":"-"},{"$f":"IF(ISERROR(F10/F7),\"-\",(F10/F7))","v":"-"},1.6082746747928896E-3,1.6122534102736147E-3,1.6555419937243911E-3,1.6596610935340906E-3,1.6628737812973903E-3,1.6664610249355308E-3,1.6704806958799056E-3,1.6750041395473692E-3,1.6801212405128611E-3,1.6859589436779528E-3,1.6926874693003041E-3,1.6986118211935351E-3,1.7007096341318151E-3,1.701499857238176E-3,1.7020546206201919E-3,1.7026932264075883E-3,1.7034362351623386E-3,1.7043115286194241E-3,1.7053578867560581E-3,1.706630889273396E-3,1.7081813953463609E-3,1.7096484834886962E-3,1.7103840112952251E-3,1.7105000304222142E-3,1.7105000464894026E-3,1.7105000677823088E-3,1.7104999033522043E-3,1.7104999004116321E-3,1.7104998956035998E-3,1.7104998863214723E-3,1.7104998608863432E-3,1.7104994946708571E-3,1.7104999894053331E-3,1.7104999495010183E-3,1.710499937592618E-3,1.7104999318692357E-3,1.7104999285056581E-3,1.7104999262918807E-3,1.710500070537419E-3,1.7105000507960622E-3,1.7105000355156635E-3,1.7105000233376556E-3,1.710500013404292E-3,1.7105000051473431E-3,1.7104999981754502E-3,1.7104999728507115E-3,1.7105000190964182E-3,1.710499990503391E-3,{"$f":"IF(ISERROR(BC10/BC7),\"-\",(BC10/BC7))","v":"-"},"-","-","-","-","-","-","-","-",{"$f":"IF(ISERROR(BL10/BL7),\"-\",(BL10/BL7))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"Return on Debt ($)",{"$f":"SUM(D12:CE12)","v":8525925.5690000039},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,D$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,E$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,F$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,G$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":3688.0010000000002},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,H$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":309126.10200000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,I$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":785405.25199999998},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,J$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":859035.58900000004},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,K$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":812662.64300000004},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,L$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":767260.576},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,M$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":722756.571},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,N$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":679083.27599999995},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,O$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":636169.39800000004},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,P$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":593780.03399999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Q$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":551581.96200000006},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,R$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":512420.89899999998},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,S$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":480226.07900000003},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,T$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":450232.85700000002},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,U$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":420685.685},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,V$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":391138.51299999998},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,W$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":361591.34},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,X$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":332044.16800000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Y$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":302496.99599999998},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Z$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":272949.82299999997},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AA$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":243474.55600000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AB$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":215480.389},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AC$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":191012.27799999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AD$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":169440.601},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AE$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":148648.49600000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AF$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":127856.39},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AG$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":107064.285},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AH$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":86272.18},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AI$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":65480.074000000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AJ$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":44687.968999999997},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AK$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":23895.863000000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AL$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":3103.7579999999998},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AM$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":-17688.347000000002},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AN$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":-38480.453000000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AO$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":-59272.557999999997},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AP$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":-80064.663},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AQ$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":-100856.769},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AR$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":-121648.874},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AS$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":-142440.98000000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AT$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":-163233.08499999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AU$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":-184025.19},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AV$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":-204817.296},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AW$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":-225609.40100000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AX$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":-246401.50599999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AY$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":-267193.61200000002},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AZ$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":-286427.38799999998},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BA$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":-220139.033},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BB$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":-69999.826000000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BC$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":-42370.36},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BD$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":-47269.057000000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BE$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":-52167.752999999997},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BF$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":-57066.449000000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BG$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":-61965.146000000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BH$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":-66863.842000000004},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BI$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":-71762.539000000004},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BJ$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":-76661.235000000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BK$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":-81559.930999999997},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BL$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":-85943.008000000002},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BM$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":-62112.919000000002},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BN$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":-10785.814},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BO$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BP$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BQ$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BR$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BS$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BT$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BU$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BV$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BW$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BX$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BY$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BZ$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CA$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CB$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CC$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CD$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CE$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":0}]
[null,"Weighted Return on Debt (%)",null,{"$f":"IF(ISERROR(D12/D7),\"-\",(D12/D7))","v":"-"},{"$f":"IF(ISERROR(E12/E7),\"-\",(E12/E7))","v":"-"},{"$f":"IF(ISERROR(F12/F7),\"-\",(F12/F7))","v":"-"},{"$f":"IF(ISERROR(G12/G7),\"-\",(G12/G7))","v":2.0694159504674695E-2},2.0697102069325162E-2,2.0729111604940568E-2,2.0732157433173436E-2,2.073453306197021E-2,2.0737185635802808E-2,2.0740157934907001E-2,2.0743502768473525E-2,2.0747286582782552E-2,2.0751603253987817E-2,2.0756578595051728E-2,2.0760959348907076E-2,2.076251054977768E-2,2.0763094893396318E-2,2.0763505121991807E-2,2.0763977349185815E-2,2.0764526721387129E-2,2.0765173965926396E-2,2.0765947705961314E-2,2.0766888964377037E-2,2.0768035541935095E-2,2.0769120372173221E-2,2.0769664198494485E-2,2.076974999643539E-2,2.0769750048058311E-2,2.0769749954025224E-2,2.0769750017462556E-2,2.0769750111477431E-2,2.0769749948006112E-2,2.0769750097189944E-2,2.07697496368098E-2,2.0769749700054494E-2,2.0769749614614828E-2,2.0769750161254295E-2,2.0769749973973683E-2,2.0769749883963403E-2,2.0769750036998338E-2,2.0769749966984892E-2,2.0769750063224211E-2,2.0769750007706391E-2,2.0769749964733943E-2,2.0769750031892454E-2,2.0769749994611682E-2,2.0769749963622641E-2,2.0769750015189485E-2,2.0769749992133994E-2,2.0769749987154563E-2,2.0769750125456475E-2,{"$f":"IF(ISERROR(BC12/BC7),\"-\",(BC12/BC7))","v":"-"},"-","-","-","-","-","-","-","-",{"$f":"IF(ISERROR(BL12/BL7),\"-\",(BL12/BL7))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"Total Return",{"$f":"SUM(C8,C10,C12)","v":31023344.236000016},{"$f":"SUM(D8,D10,D12)","v":0},{"$f":"SUM(E8,E10,E12)","v":0},{"$f":"SUM(F8,F10,F12)","v":0},13436.689,1126167.4709999999,2858858.111,3126618.8050000002,2957649.9020000002,2792215.0520000001,2630049.199,2470907.1719999998,2314529.4300000002,2160060.6979999999,2006288.1459999999,1863630.5219999999,1746469.1740000001,1637365.6130000001,1529894.5860000001,1422423.5589999999,1314952.531,1207481.504,1100010.477,992539.44900000002,885330.43200000003,783514.64899999998,694535.451,616097.76500000001,540496.23,464894.69400000002,389293.15700000001,313691.62199999997,238090.08599999998,162488.55100000001,86887.013999999996,11285.478999999999,-64316.056000000004,-139917.592,-215519.128,-291120.663,-366722.19900000002,-442323.734,-517925.27100000007,-593526.80700000003,-669128.34199999995,-744729.87800000003,-820331.41299999994,-895932.94900000002,-971534.4850000001,-1041469.827,-800440.777,-254524.21599999999,{"$f":"SUM(BC8,BC10,BC12)","v":-154061.56599999999},{"$f":"SUM(BD8,BD10,BD12)","v":-171873.56599999999},-189685.56400000001,-207497.56299999999,-225309.56299999999,-243121.56299999999,-260933.56300000002,-278745.56199999998,-296557.56099999999,{"$f":"SUM(BL8,BL10,BL12)","v":-312494.73200000002},-225846.87700000001,-39217.966999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Rate of Return",null,{"$f":"IF(ISERROR(D14/D7), \"-\",(D14/D7))","v":"-"},{"$f":"IF(ISERROR(E14/E7), \"-\",(E14/E7))","v":"-"},"-",7.5396125266969261E-2,7.5400954314885971E-2,7.5453517397167311E-2,7.5458518982012279E-2,7.5462419993079399E-2,7.5466775799004168E-2,7.5471656644178264E-2,7.547714923113949E-2,7.5483362669535939E-2,7.549045108079197E-2,7.5498621158263349E-2,7.55058148177217E-2,7.5508362073015436E-2,7.5509321608447241E-2,7.5509995241503244E-2,7.5510770681956024E-2,7.5511672838473223E-2,7.5512735676774315E-2,7.5514006232946393E-2,7.5515551919397905E-2,7.551743467655303E-2,7.5519216082545915E-2,7.5520109190153326E-2,7.5520250027988289E-2,7.5520250127642297E-2,7.5520250097262015E-2,7.5520249861088629E-2,7.5520249992570454E-2,7.5520249890360089E-2,{"$f":"IF(ISERROR(AJ14/AJ7), \"-\",(AJ14/AJ7))","v":7.5520250157811011E-2},7.5520249152331839E-2,7.5520248059037245E-2,7.5520249536010664E-2,7.5520249956628968E-2,7.5520250082151519E-2,7.5520249883067617E-2,7.5520249972001019E-2,7.5520249859798411E-2,7.5520250071978351E-2,7.552025010286488E-2,7.5520250013908316E-2,7.5520250044418924E-2,7.5520249977245157E-2,7.5520250005700354E-2,7.5520250029726982E-2,7.5520249939021344E-2,7.552025004949367E-2,7.5520250110303291E-2,{"$f":"IF(ISERROR(BC14/BC7), \"-\",(BC14/BC7))","v":"-"},"-","-","-","-","-","-","-","-",{"$f":"IF(ISERROR(BL14/BL7), \"-\",(BL14/BL7))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]

{"sheet":"Property Taxes","index":4,"n_rows":18,"n_cols":83,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"ReportAssumptions!C2","v":"San Diego Gas & Electric"}]
[null,{"$f":"ReportAssumptions!C3","v":"Power Your Drive Extension Program"}]
[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},{"$f":"DataFromEngine!BI12","v":2069},{"$f":"DataFromEngine!BJ12","v":2070},{"$f":"DataFromEngine!BK12","v":2071},{"$f":"DataFromEngine!BL12","v":2072},{"$f":"DataFromEngine!BM12","v":2073},{"$f":"DataFromEngine!BN12","v":2074},{"$f":"DataFromEngine!BO12","v":2075},{"$f":"DataFromEngine!BP12","v":2076},{"$f":"DataFromEngine!BQ12","v":2077},{"$f":"DataFromEngine!BR12","v":2078},{"$f":"DataFromEngine!BS12","v":2079},{"$f":"DataFromEngine!BT12","v":2080},{"$f":"DataFromEngine!BU12","v":2081},{"$f":"DataFromEngine!BV12","v":2082},{"$f":"DataFromEngine!BW12","v":2083},{"$f":"DataFromEngine!BX12","v":2084},{"$f":"DataFromEngine!BY12","v":2085},{"$f":"DataFromEngine!BZ12","v":2086},{"$f":"DataFromEngine!CA12","v":2087},{"$f":"DataFromEngine!CB12","v":2088},{"$f":"DataFromEngine!CC12","v":2089},{"$f":"DataFromEngine!CD12","v":2090},{"$f":"DataFromEngine!CE12","v":2091},{"$f":"DataFromEngine!CF12","v":2092},{"$f":"DataFromEngine!CG12","v":2093},{"$f":"DataFromEngine!CH12","v":2094},{"$f":"DataFromEngine!CI12","v":2095},{"$f":"DataFromEngine!CJ12","v":2096},{"$f":"DataFromEngine!CK12","v":2097}]
[null,"Average of Month-End Rate Base",null,0,{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,E$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,F$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,G$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":177407.693142125},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,H$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":14898803.7908032},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,I$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":37806133.312539898},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,J$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":41340535.230328597},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,K$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":39101307.662251502},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,L$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":36908766.296217702},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,M$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":34759409.667073801},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,N$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":32649998.919553101},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,O$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":30577067.4716869},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,P$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":28528646.000953801},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,Q$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":26489054.0445024},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,R$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":24612060.514833599},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,S$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":23067605.282788701},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,T$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":21624973.580445301},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,U$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":20201511.244008001},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,V$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":18778048.907570601},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,W$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":17354586.571133301},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,X$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":15931124.2346959},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,Y$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":14507661.8982586},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,Z$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":13084199.561821301},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AA$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":11664502.352159901},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AB$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":10321684.2442973},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AC$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":9151853.0222605206},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AD$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":8116335.69519151},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AE$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":7115259.3522874201},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AF$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":6114183.0093833404},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AG$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":5113106.6664792504},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AH$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":4112030.32357516},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AI$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":3110953.9806710701},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AJ$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":2109877.6377669801},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AK$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1108801.2948628999},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AL$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":107724.951958808},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AM$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-893351.39094527997},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AN$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-1894427.7338493699},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AO$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-2895504.0767534501},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AP$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-3896580.41965754},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AQ$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-4897656.7625616305},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AR$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-5898733.1054657204},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AS$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-6899809.4483697899},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AT$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-7900885.7912738696},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AU$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-8901962.1341779493},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AV$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-9903038.4770820308},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AW$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-10904114.819986099},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AX$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-11905191.1628902},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AY$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-12906267.5057943},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AZ$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-13802110.668072},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BA$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-10280472.9648204},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BB$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-3200526.9634329202},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BC$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-2049830.7730082199},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BD$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-2285688.0354355201},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BE$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-2521545.2978628301},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BF$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-2757402.5602901299},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BG$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-2993259.8227174301},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BH$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-3229117.0851447401},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BI$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-3464974.3475720398},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BJ$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-3700831.60999934},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BK$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-3936688.87242665},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BL$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-4137735.5917485901},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BM$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-2881625.1920622201},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BN$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-459850.79379385302},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BO$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.4836000000000001E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BP$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.4842E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BQ$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.4847999999999999E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BR$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.4854999999999999E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BS$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.4861000000000001E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BT$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.4866999999999999E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BU$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.4873999999999999E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BV$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.4880000000000001E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BW$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.4886E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BX$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.4892000000000001E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BY$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.4899000000000001E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BZ$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.4905E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,CA$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.4910999999999999E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,CB$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.4917999999999999E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,CC$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.4924E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,CD$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.4929999999999999E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,CE$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.4936000000000001E-7}]
[null," Property Tax Rate",null,{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,D$6,DataFromEngine!$J246:$AJV246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,D$6,DataFromEngine!$J232:$AJV232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,D$6,DataFromEngine!$J246:$AJV246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,E$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,E$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,E$6,DataFromEngine!$J246:$AJV246),11)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,F$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,F$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,F$6,DataFromEngine!$J246:$AJV246),11)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,G$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,G$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,G$6,DataFromEngine!$J246:$AJV246),11)*12)","v":0},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,H$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,H$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,H$6,DataFromEngine!$J246:$AJV246),11)*12)","v":7.8166125317048892E-4},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,I$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,I$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,I$6,DataFromEngine!$J246:$AJV246),11)*12)","v":6.207902225902521E-3},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,J$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,J$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,J$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.3473332772825711E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,K$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,K$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,K$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.6626403667374758E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,L$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,L$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,L$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.6661321760448211E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,M$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,M$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,M$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.6701043977878048E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,N$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,N$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,N$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.6746334506162499E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,O$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,O$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,O$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.6798405225176866E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,P$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,P$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,P$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.6863714915977324E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Q$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Q$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Q$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.6948467261915439E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,R$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,R$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,R$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.6941807147389156E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,S$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,S$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,S$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.6813682047261424E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,T$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,T$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,T$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.6788150758202988E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,U$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,U$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,U$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.6841632285334567E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,V$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,V$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,V$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.6928931300885533E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,W$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,W$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,W$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.7030551240779523E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,X$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,X$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,X$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.7150330872976342E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Y$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Y$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Y$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.729361557391549E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Z$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Z$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Z$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.7468076866775428E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AA$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AA$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AA$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.7679423725199553E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AB$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AB$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AB$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.7820937148999481E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AC$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AC$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AC$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.7787034781579943E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AD$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AD$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AD$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.7778485065784388E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AE$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AE$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AE$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.7989472256633686E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AF$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AF$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AF$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.8365965285015027E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AG$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AG$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AG$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.8889882683183812E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AH$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AH$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AH$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.9668896115025113E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AI$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AI$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AI$6,DataFromEngine!$J246:$AJV246),11)*12)","v":2.0949268244080319E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AJ$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AJ$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AJ$6,DataFromEngine!$J246:$AJV246),11)*12)","v":2.3444639978389914E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AK$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AK$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AK$6,DataFromEngine!$J246:$AJV246),11)*12)","v":3.044588237057537E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AL$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AL$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AL$6,DataFromEngine!$J246:$AJV246),11)*12)","v":0.16757070341952826},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AM$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AM$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AM$6,DataFromEngine!$J246:$AJV246),11)*12)","v":-2.6245642858699564E-3},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AN$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AN$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AN$6,DataFromEngine!$J246:$AJV246),11)*12)","v":7.0534385798959078E-3},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AO$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AO$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AO$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.0039397878353645E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AP$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AP$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AP$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.1491102577840119E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AQ$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AQ$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AQ$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.2349353182034499E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AR$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AR$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AR$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.2916295683020749E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AS$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AS$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AS$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.3318725604414453E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AT$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AT$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AT$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.3619176308635135E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AU$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AU$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AU$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.3852052227056631E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AV$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AV$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AV$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.4037846318359498E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AW$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AW$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AW$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.4189525935901733E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AX$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AX$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AX$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.4315696869921849E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AY$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AY$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AY$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.4422294873634584E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AZ$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AZ$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AZ$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.4624204106235692E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BA$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BA$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BA$6,DataFromEngine!$J246:$AJV246),11)*12)","v":2.0608476681758768E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BB$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BB$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BB$6,DataFromEngine!$J246:$AJV246),11)*12)","v":4.813428333656862E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BC$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BC$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BC$6,DataFromEngine!$J246:$AJV246),11)*12)","v":3.0303976941583315E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BD$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BD$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BD$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.4003509073401709E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BE$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BE$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BE$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.4161258027344019E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BF$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BF$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BF$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.4292020543423819E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BG$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BG$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BG$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.4402175901490353E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BH$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BH$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BH$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.4496239590837446E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BI$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BI$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BI$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.4577497641794248E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BJ$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BJ$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BJ$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.4648398398246262E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BK$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BK$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BK$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.4710803457495475E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BL$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BL$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BL$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.4890380343763096E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BM$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BM$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BM$6,DataFromEngine!$J246:$AJV246),11)*12)","v":2.2012950723258193E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BN$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BN$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BN$6,DataFromEngine!$J246:$AJV246),11)*12)","v":9.3281436359742662E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BO$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BO$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BO$6,DataFromEngine!$J246:$AJV246),11)*12)","v":-75451001278.841324},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BP$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BP$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BP$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.5698428472771985E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BQ$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BQ$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BQ$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.5691820722631915E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BR$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BR$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BR$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.568521853279254E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BS$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BS$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BS$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.5678533978568186E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BT$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BT$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BT$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.5671942962199002E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BU$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BU$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BU$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.5665357485026586E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BV$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BV$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BV$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.5658777540071014E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BW$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BW$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BW$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.5652115498729247E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BX$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BX$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BX$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.5712694939818365E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BY$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BY$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BY$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.5706103454447829E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BZ$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BZ$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BZ$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.5699429721569944E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CA$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CA$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CA$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.5692849358705678E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CB$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CB$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CB$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.5686274509803921E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CC$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CC$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CC$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.5679617613883833E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CD$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CD$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CD$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.5673053845423952E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CE$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CE$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,CE$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.566649557008637E-2}]
[null,"Property Tax",{"$f":"SUM(D9:CE9)","v":6431691.4173593093},{"$f":"IF(ISERROR(D7*D8),0,D7*D8)","v":0},0,0,0,11645.81764186046,234696.77914368387,556994.78816494218,650114.12511480704,614948.83104246948,580518.42949487886,546767.80353268038,513645.96998697077,481098.95309892145,448948.86527235765,416972.78274218232,387851.38081653719,363043.31661067234,340226.42397963442,317892.29992093134,295558.17586222989,273224.0518035267,250889.92774482528,228555.80368612387,206221.67962742175,183942.08618944039,162784.32802285539,144296.15294585502,127999.76071672792,112292.87289656313,96585.985076398094,80879.097256232926,65172.209436067707,{"$f":"IF(ISERROR(AJ7*AJ8),0,AJ7*AJ8)","v":49465.321615902612},33758.43379573751,18051.545975572346,2344.6581554072309,-13362.229664757922,-29069.117484922917,-44776.005305088089,-60482.893125253257,-76189.780945418461,-91896.668765583483,-107603.55658574904,-123310.44440591345,-139017.33222607843,-154724.22004624322,-170431.10786640848,-186137.99568657373,-201844.883506738,-211864.88737295265,-154055.07168420777,{"$f":"IF(ISERROR(BC7*BC8),0,BC7*BC8)","v":-62118.024479388994},-32007.653143187032,-35708.253590671571,-39408.854038155972,-43109.454485640257,-46810.054933124789,-50510.655380608972,-54211.255828093468,-57911.856275577928,{"$f":"IF(ISERROR(BL7*BL8),0,BL7*BL8)","v":-61612.456723062169},-63433.073355765075,-42895.54255625845,{"$f":"IF(ISERROR(BO7*BO8),0,BO7*BO8)","v":-11193.9105497289},2.3299607539288179E-9,2.3299215408963867E-9,2.3300392130463316E-9,2.3299869345550184E-9,2.3299477601901256E-9,2.3300652723228545E-9,2.330026097962567E-9,2.3299739131408356E-9,2.3399345304377509E-9,2.3400523536781822E-9,2.3400000000000002E-9,2.3399607678766036E-9,2.3400784313725489E-9,2.3400261326960233E-9,2.3399869391217959E-9,2.3399477783481005E-9]
[]
[]
[]
[]
[]
[]
[null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","Power Your Drive Extension Program",null,null,"February",2]
[null,null,{"$f":"CONCATENATE(\"Revenue Requirement \",PlanBaseYear,\"-\",PlanBaseYear+77)","v":"Revenue Requirement 2020-2097"},null,null,"March",3]
[null,null,{"$f":"CONCATENATE(\"(Dollars in \",C9,\")\")","v":"(Dollars in Dollars)"},null,null,"April",4]
[null,null,null,null,null,"May",5]
[null,"Start Year",{"$f":"'Rev Req'!D6+2","v":2020},null,null,"June",6]
[null,null,null,null,null,"July",7]
[null,"Scale","Dollars",null,null,"August",8]
[null,"Scale",{"$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":958,"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:",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700,701,702,703,704,705,706,707,708,709,710,711,712,713,714,715,716,717,718,719,720,721,722,723,724,725,726,727,728,729,730,731,732,733,734,735,736,737,738,739,740,741,742,743,744,745,746,747,748,749,750,751,752,753,754,755,756,757,758,759,760,761,762,763,764,765,766,767,768,769,770,771,772,773,774,775,776,777,778,779,780,781,782,783,784,785,786,787,788,789,790,791,792,793,794,795,796,797,798,799,800,801,802,803,804,805,806,807,808,809,810,811,812,813,814,815,816,817,818,819,820,821,822,823,824,825,826,827,828,829,830,831,832,833,834,835,836,837,838,839,840,841,842,843,844,845,846,847,848,849,850,851,852,853,854,855,856,857,858,859,860,861,862,863,864,865,866,867,868,869,870,871,872,873,874,875,876,877,878,879,880,881,882,883,884,885,886,887,888,889,890,891,892,893,894,895,896,897,898,899,900,901,902,903,904,905,906,907,908,909,910,911,912,913,914,915,916,917,918,919,920,921,922,923,924,925,926,927,928,929,930,931,932,933,934,935,936,937,938,939,940,941,942,943,944,945,946,947,948]
[null,null,null,null,null,null,null,null,"Year:",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097]
[null,null,null,null,null,null,null,null,"Month relates to year:",2018,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2067,2067,2067,2067,2067,2067,2067,2067,2067,2067,2067,2067,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2078,2078,2078,2078,2078,2078,2078,2078,2078,2078,2078,2078,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2083,2083,2083,2083,2083,2083,2083,2083,2083,2083,2083,2083,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2087,2087,2087,2087,2087,2087,2087,2087,2087,2087,2087,2087,2088,2088,2088,2088,2088,2088,2088,2088,2088,2088,2088,2088,2089,2089,2089,2089,2089,2089,2089,2089,2089,2089,2089,2089,2090,2090,2090,2090,2090,2090,2090,2090,2090,2090,2090,2090,2091,2091,2091,2091,2091,2091,2091,2091,2091,2091,2091,2091,2092,2092,2092,2092,2092,2092,2092,2092,2092,2092,2092,2092,2093,2093,2093,2093,2093,2093,2093,2093,2093,2093,2093,2093,2094,2094,2094,2094,2094,2094,2094,2094,2094,2094,2094,2094,2095,2095,2095,2095,2095,2095,2095,2095,2095,2095,2095,2095,2096,2096,2096,2096,2096,2096,2096,2096,2096,2096,2096,2096,2097,2097,2097,2097,2097,2097,2097,2097,2097,2097,2097,2097]
[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","2069-01-01","2069-02-01","2069-03-01","2069-04-01","2069-05-01","2069-06-01","2069-07-01","2069-08-01","2069-09-01","2069-10-01","2069-11-01","2069-12-01","2070-01-01","2070-02-01","2070-03-01","2070-04-01","2070-05-01","2070-06-01","2070-07-01","2070-08-01","2070-09-01","2070-10-01","2070-11-01","2070-12-01","2071-01-01","2071-02-01","2071-03-01","2071-04-01","2071-05-01","2071-06-01","2071-07-01","2071-08-01","2071-09-01","2071-10-01","2071-11-01","2071-12-01","2072-01-01","2072-02-01","2072-03-01","2072-04-01","2072-05-01","2072-06-01","2072-07-01","2072-08-01","2072-09-01","2072-10-01","2072-11-01","2072-12-01","2073-01-01","2073-02-01","2073-03-01","2073-04-01","2073-05-01","2073-06-01","2073-07-01","2073-08-01","2073-09-01","2073-10-01","2073-11-01","2073-12-01","2074-01-01","2074-02-01","2074-03-01","2074-04-01","2074-05-01","2074-06-01","2074-07-01","2074-08-01","2074-09-01","2074-10-01","2074-11-01","2074-12-01","2075-01-01","2075-02-01","2075-03-01","2075-04-01","2075-05-01","2075-06-01","2075-07-01","2075-08-01","2075-09-01","2075-10-01","2075-11-01","2075-12-01","2076-01-01","2076-02-01","2076-03-01","2076-04-01","2076-05-01","2076-06-01","2076-07-01","2076-08-01","2076-09-01","2076-10-01","2076-11-01","2076-12-01","2077-01-01","2077-02-01","2077-03-01","2077-04-01","2077-05-01","2077-06-01","2077-07-01","2077-08-01","2077-09-01","2077-10-01","2077-11-01","2077-12-01","2078-01-01","2078-02-01","2078-03-01","2078-04-01","2078-05-01","2078-06-01","2078-07-01","2078-08-01","2078-09-01","2078-10-01","2078-11-01","2078-12-01","2079-01-01","2079-02-01","2079-03-01","2079-04-01","2079-05-01","2079-06-01","2079-07-01","2079-08-01","2079-09-01","2079-10-01","2079-11-01","2079-12-01","2080-01-01","2080-02-01","2080-03-01","2080-04-01","2080-05-01","2080-06-01","2080-07-01","2080-08-01","2080-09-01","2080-10-01","2080-11-01","2080-12-01","2081-01-01","2081-02-01","2081-03-01","2081-04-01","2081-05-01","2081-06-01","2081-07-01","2081-08-01","2081-09-01","2081-10-01","2081-11-01","2081-12-01","2082-01-01","2082-02-01","2082-03-01","2082-04-01","2082-05-01","2082-06-01","2082-07-01","2082-08-01","2082-09-01","2082-10-01","2082-11-01","2082-12-01","2083-01-01","2083-02-01","2083-03-01","2083-04-01","2083-05-01","2083-06-01","2083-07-01","2083-08-01","2083-09-01","2083-10-01","2083-11-01","2083-12-01","2084-01-01","2084-02-01","2084-03-01","2084-04-01","2084-05-01","2084-06-01","2084-07-01","2084-08-01","2084-09-01","2084-10-01","2084-11-01","2084-12-01","2085-01-01","2085-02-01","2085-03-01","2085-04-01","2085-05-01","2085-06-01","2085-07-01","2085-08-01","2085-09-01","2085-10-01","2085-11-01","2085-12-01","2086-01-01","2086-02-01","2086-03-01","2086-04-01","2086-05-01","2086-06-01","2086-07-01","2086-08-01","2086-09-01","2086-10-01","2086-11-01","2086-12-01","2087-01-01","2087-02-01","2087-03-01","2087-04-01","2087-05-01","2087-06-01","2087-07-01","2087-08-01","2087-09-01","2087-10-01","2087-11-01","2087-12-01","2088-01-01","2088-02-01","2088-03-01","2088-04-01","2088-05-01","2088-06-01","2088-07-01","2088-08-01","2088-09-01","2088-10-01","2088-11-01","2088-12-01","2089-01-01","2089-02-01","2089-03-01","2089-04-01","2089-05-01","2089-06-01","2089-07-01","2089-08-01","2089-09-01","2089-10-01","2089-11-01","2089-12-01","2090-01-01","2090-02-01","2090-03-01","2090-04-01","2090-05-01","2090-06-01","2090-07-01","2090-08-01","2090-09-01","2090-10-01","2090-11-01","2090-12-01","2091-01-01","2091-02-01","2091-03-01","2091-04-01","2091-05-01","2091-06-01","2091-07-01","2091-08-01","2091-09-01","2091-10-01","2091-11-01","2091-12-01","2092-01-01","2092-02-01","2092-03-01","2092-04-01","2092-05-01","2092-06-01","2092-07-01","2092-08-01","2092-09-01","2092-10-01","2092-11-01","2092-12-01","2093-01-01","2093-02-01","2093-03-01","2093-04-01","2093-05-01","2093-06-01","2093-07-01","2093-08-01","2093-09-01","2093-10-01","2093-11-01","2093-12-01","2094-01-01","2094-02-01","2094-03-01","2094-04-01","2094-05-01","2094-06-01","2094-07-01","2094-08-01","2094-09-01","2094-10-01","2094-11-01","2094-12-01","2095-01-01","2095-02-01","2095-03-01","2095-04-01","2095-05-01","2095-06-01","2095-07-01","2095-08-01","2095-09-01","2095-10-01","2095-11-01","2095-12-01","2096-01-01","2096-02-01","2096-03-01","2096-04-01","2096-05-01","2096-06-01","2096-07-01","2096-08-01","2096-09-01","2096-10-01","2096-11-01","2096-12-01","2097-01-01","2097-02-01","2097-03-01","2097-04-01","2097-05-01","2097-06-01","2097-07-01","2097-08-01","2097-09-01","2097-10-01","2097-11-01","2097-12-01"]
[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):",44899555.678410888,0,0,0,5624525.3027618201,25599169.400251701,13675860.975397367,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,5,"Capital Non-Labor Direct (Monthly):",44899555.67841088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143450.83787001786,143450.83787001786,261695.79416821478,261695.79416821478,261695.79416821478,261695.79416821478,394483.7650804228,394483.76508042286,457758.10457369982,487449.76077412849,930067.71186690999,1626597.342973341,1811265.8207049146,1796670.4404574514,1696951.539678958,1929309.0401685319,2226866.0692027872,2165623.1718854052,2191048.5607220298,2356286.9514863244,2381136.6952476259,2430836.1827702294,2256887.9764411175,2356286.9514863244,2449624.8658229676,2449624.8658229676,1882410.9202850673,992682.99750218645,508546.54271655751,284850.1283074544,89890.933059343486,89890.933059343486,89890.933059343442,4838447.8557621334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,6,"Cost Type"]
[null,null,null,null,null,null,7,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143450.83787001786,143450.83787001786,261695.79416821478,261695.79416821478,261695.79416821478,261695.79416821478,394483.7650804228,394483.76508042286,457758.10457369982,487449.76077412849,930067.71186690999,1626597.342973341,1811265.8207049146,1796670.4404574514,1696951.539678958,1929309.0401685319,2226866.0692027872,2165623.1718854052,2191048.5607220298,2356286.9514863244,2381136.6952476259,2430836.1827702294,2256887.9764411175,2356286.9514863244,2449624.8658229676,2449624.8658229676,1882410.9202850673,992682.99750218645,508546.54271655751,284850.1283074544,89890.933059343486,89890.933059343486,89890.933059343442,4838447.8557621334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,8,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,9,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,10,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,11,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,12,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,13,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,14,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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):",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,20,"Capital Labor Direct (Monthly):",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,21,"Cost Type"]
[null,null,null,null,null,null,22,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,23,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,24,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,25,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,26,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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):",44899555.678410888,0,0,0,5624525.3027618201,25599169.400251701,13675860.975397367,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,30,"Total Capital Direct (Monthly):",44899555.67841088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143450.83787001786,143450.83787001786,261695.79416821478,261695.79416821478,261695.79416821478,261695.79416821478,394483.7650804228,394483.76508042286,457758.10457369982,487449.76077412849,930067.71186690999,1626597.342973341,1811265.8207049146,1796670.4404574514,1696951.539678958,1929309.0401685319,2226866.0692027872,2165623.1718854052,2191048.5607220298,2356286.9514863244,2381136.6952476259,2430836.1827702294,2256887.9764411175,2356286.9514863244,2449624.8658229676,2449624.8658229676,1882410.9202850673,992682.99750218645,508546.54271655751,284850.1283074544,89890.933059343486,89890.933059343486,89890.933059343442,4838447.8557621334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,31,"Total Capital In-Service (Annual):",44899555.678410888,0,0,0,1474603.2575684893,27425851.713410985,15999100.70743141,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,32,"Total Capital In-Service (Monthly):",44899555.678410903,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,119001.03439032476,397693.25501907011,957908.96815909434,1676325.306892653,1710589.3891975493,1799648.1738103973,1907066.3910084334,2036693.3849124215,2440637.480844256,2483875.2312323828,2520048.1401118231,2790509.2509365892,2711824.0560508724,2761832.85850963,2586802.0499039791,2583130.0587063981,2400755.2677055867,2297065.6715904907,1586744.3869357044,1189372.4575072643,278251.99104281899,87808.74085990194,87808.74085990194,87808.740859901911,5400354.6513634427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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):",7885645.5936208516,0,0,0,431842.08867676149,3340740.7321497723,3490545.248771403,622517.52402291412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,37,"O&M Non-Labor Direct (Monthly):",7885645.5936208516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1262.5174571478963,1262.5174571478963,1262.5174571478963,3787.552371443689,22886.757133127609,22886.757133127609,161290.35419017126,62678.71668942742,62678.71668942742,91845.682098592719,83351.461500278689,83351.461500278689,83351.461500278689,294341.22167482995,294341.22167482995,294341.22167482995,276632.14240178908,278803.65222974867,278803.65222974867,278803.65222974867,498584.65241157264,596034.93112183874,514065.71111614502,514065.71111614502,514065.71111614502,514065.71111614502,525478.23791500705,523153.47368037759,46981.461764565232,46981.461764565232,46981.461764565232,46981.461764565232,46981.461764565232,150743.38388861262,43383.73828936676,43383.73828936676,43383.73828936676,43383.73828936676,43383.73828936676,43383.73828936676,43383.73828936676,43383.73828936676,43383.73828936676,43383.73828936676,43383.73828936676,145296.40283987974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,38,"Cost Type"]
[null,null,null,null,null,null,39,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,40,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,41,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,42,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,43,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,44,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1262.5174571478963,1262.5174571478963,1262.5174571478963,3787.552371443689,22886.757133127609,22886.757133127609,161290.35419017126,62678.71668942742,62678.71668942742,91845.682098592719,83351.461500278689,83351.461500278689,83351.461500278689,294341.22167482995,294341.22167482995,294341.22167482995,276632.14240178908,278803.65222974867,278803.65222974867,278803.65222974867,498584.65241157264,596034.93112183874,514065.71111614502,514065.71111614502,514065.71111614502,514065.71111614502,525478.23791500705,523153.47368037759,46981.461764565232,46981.461764565232,46981.461764565232,46981.461764565232,46981.461764565232,150743.38388861262,43383.73828936676,43383.73828936676,43383.73828936676,43383.73828936676,43383.73828936676,43383.73828936676,43383.73828936676,43383.73828936676,43383.73828936676,43383.73828936676,43383.73828936676,145296.40283987974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,45,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,46,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2494.3882357577604,2494.3882357577604,2494.3882357577604,7483.1647072732821,10980.851322302498,10980.851322302498,13725.48520284902,64267.743421442581,64267.743421442581,73498.966374710129,66326.65481281282,66326.65481281282,66326.65481281282,69036.456212686608,69036.456212686608,69036.456212686608,69002.18591494656,73093.218285072813,73093.218285072813,73093.218285072813,75915.92807660799,107044.71717216237,78143.067811980945,78143.067811980945,78143.067811980945,78143.067811980945,78143.067811980945,73474.48674482487,48085.269744578676,48085.269744578676,48085.269744578676,48085.269744578676,48085.269744578676,81465.192936843785,49451.698121553069,49451.698121553069,49451.698121553069,49451.698121553069,49451.698121553069,49451.698121553069,49451.698121553069,49451.698121553069,49451.698121553069,49451.698121553069,49451.698121553069,82454.104711604465,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,59]
[null,null,null,null,null,null,62,"Total O&M Direct (Monthly):",12970693.47579721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6251.2939286634173,6251.2939286634173,6251.2939286634173,18753.881785990252,44848.459777732605,44848.459777732605,188741.32459586929,191214.20353231259,191214.20353231259,238843.61484801298,216004.77112590434,216004.77112590434,216004.77112590434,432414.13410020317,432414.13410020317,432414.13410020317,414636.51423168217,424990.08879989432,424990.08879989432,424990.08879989432,650416.50856478862,810124.36546616349,670351.84674010694,670351.84674010694,670351.84674010694,670351.84674010694,681764.37353896897,670102.4471700273,143152.00125372258,143152.00125372258,143152.00125372258,143152.00125372258,143152.00125372258,313673.76976230019,142287.1345324729,142287.1345324729,142287.1345324729,142287.1345324729,142287.1345324729,142287.1345324729,142287.1345324729,142287.1345324729,142287.1345324729,142287.1345324729,142287.1345324729,310204.6122630887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,64,null,null,43435,43466,43497,43525,43556,43586,43617,43647,43678,43709,43739,43770,43800,43831,43862,43891,43922,43952,43983,44013,44044,44075,44105,44136,44166,44197,44228,44256,44287,44317,44348,44378,44409,44440,44470,44501,44531,44562,44593,44621,44652,44682,44713,44743,44774,44805,44835,44866,44896,44927,44958,44986,45017,45047,45078,45108,45139,45170,45200,45231,45261,45292,45323,45352,45383,45413,45444,45474,45505,45536,45566,45597,45627,45658,45689,45717,45748,45778,45809,45839,45870,45901,45931,45962,45992,46023,46054,46082,46113,46143,46174,46204,46235,46266,46296,46327,46357,46388,46419,46447,46478,46508,46539,46569,46600,46631,46661,46692,46722,46753,46784,46813,46844,46874,46905,46935,46966,46997,47027,47058,47088,47119,47150,47178,47209,47239,47270,47300,47331,47362,47392,47423,47453,47484,47515,47543,47574,47604,47635,47665,47696,47727,47757,47788,47818,47849,47880,47908,47939,47969,48000,48030,48061,48092,48122,48153,48183,48214,48245,48274,48305,48335,48366,48396,48427,48458,48488,48519,48549,48580,48611,48639,48670,48700,48731,48761,48792,48823,48853,48884,48914,48945,48976,49004,49035,49065,49096,49126,49157,49188,49218,49249,49279,49310,49341,49369,49400,49430,49461,49491,49522,49553,49583,49614,49644,49675,49706,49735,49766,49796,49827,49857,49888,49919,49949,49980,50010,50041,50072,50100,50131,50161,50192,50222,50253,50284,50314,50345,50375,50406,50437,50465,50496,50526,50557,50587,50618,50649,50679,50710,50740,50771,50802,50830,50861,50891,50922,50952,50983,51014,51044,51075,51105,51136,51167,51196,51227,51257,51288,51318,51349,51380,51410,51441,51471,51502,51533,51561,51592,51622,51653,51683,51714,51745,51775,51806,51836,51867,51898,51926,51957,51987,52018,52048,52079,52110,52140,52171,52201,52232,52263,52291,52322,52352,52383,52413,52444,52475,52505,52536,52566,52597,52628,52657,52688,52718,52749,52779,52810,52841,52871,52902,52932,52963,52994,53022,53053,53083,53114,53144,53175,53206,53236,53267,53297,53328,53359,53387,53418,53448,53479,53509,53540,53571,53601,53632,53662,53693,53724,53752,53783,53813,53844,53874,53905,53936,53966,53997,54027,54058,54089,54118,54149,54179,54210,54240,54271,54302,54332,54363,54393,54424,54455,54483,54514,54544,54575,54605,54636,54667,54697,54728,54758,54789,54820,54848,54879,54909,54940,54970,55001,55032,55062,55093,55123,55154,55185,55213,55244,55274,55305,55335,55366,55397,55427,55458,55488,55519,55550,55579,55610,55640,55671,55701,55732,55763,55793,55824,55854,55885,55916,55944,55975,56005,56036,56066,56097,56128,56158,56189,56219,56250,56281,56309,56340,56370,56401,56431,56462,56493,56523,56554,56584,56615,56646,56674,56705,56735,56766,56796,56827,56858,56888,56919,56949,56980,57011,57040,57071,57101,57132,57162,57193,57224,57254,57285,57315,57346,57377,57405,57436,57466,57497,57527,57558,57589,57619,57650,57680,57711,57742,57770,57801,57831,57862,57892,57923,57954,57984,58015,58045,58076,58107,58135,58166,58196,58227,58257,58288,58319,58349,58380,58410,58441,58472,58501,58532,58562,58593,58623,58654,58685,58715,58746,58776,58807,58838,58866,58897,58927,58958,58988,59019,59050,59080,59111,59141,59172,59203,59231,59262,59292,59323,59353,59384,59415,59445,59476,59506,59537,59568,59596,59627,59657,59688,59718,59749,59780,59810,59841,59871,59902,59933,59962,59993,60023,60054,60084,60115,60146,60176,60207,60237,60268,60299,60327,60358,60388,60419,60449,60480,60511,60541,60572,60602,60633,60664,60692,60723,60753,60784,60814,60845,60876,60906,60937,60967,60998,61029,61057,61088,61118,61149,61179,61210,61241,61271,61302,61332,61363,61394,61423,61454,61484,61515,61545,61576,61607,61637,61668,61698,61729,61760,61788,61819,61849,61880,61910,61941,61972,62002,62033,62063,62094,62125,62153,62184,62214,62245,62275,62306,62337,62367,62398,62428,62459,62490,62518,62549,62579,62610,62640,62671,62702,62732,62763,62793,62824,62855,62884,62915,62945,62976,63006,63037,63068,63098,63129,63159,63190,63221,63249,63280,63310,63341,63371,63402,63433,63463,63494,63524,63555,63586,63614,63645,63675,63706,63736,63767,63798,63828,63859,63889,63920,63951,63979,64010,64040,64071,64101,64132,64163,64193,64224,64254,64285,64316,64345,64376,64406,64437,64467,64498,64529,64559,64590,64620,64651,64682,64710,64741,64771,64802,64832,64863,64894,64924,64955,64985,65016,65047,65075,65106,65136,65167,65197,65228,65259,65289,65320,65350,65381,65412,65440,65471,65501,65532,65562,65593,65624,65654,65685,65715,65746,65777,65806,65837,65867,65898,65928,65959,65990,66020,66051,66081,66112,66143,66171,66202,66232,66263,66293,66324,66355,66385,66416,66446,66477,66508,66536,66567,66597,66628,66658,66689,66720,66750,66781,66811,66842,66873,66901,66932,66962,66993,67023,67054,67085,67115,67146,67176,67207,67238,67267,67298,67328,67359,67389,67420,67451,67481,67512,67542,67573,67604,67632,67663,67693,67724,67754,67785,67816,67846,67877,67907,67938,67969,67997,68028,68058,68089,68119,68150,68181,68211,68242,68272,68303,68334,68362,68393,68423,68454,68484,68515,68546,68576,68607,68637,68668,68699,68728,68759,68789,68820,68850,68881,68912,68942,68973,69003,69034,69065,69093,69124,69154,69185,69215,69246,69277,69307,69338,69368,69399,69430,69458,69489,69519,69550,69580,69611,69642,69672,69703,69733,69764,69795,69823,69854,69884,69915,69945,69976,70007,70037,70068,70098,70129,70160,70189,70220,70250,70281,70311,70342,70373,70403,70434,70464,70495,70526,70554,70585,70615,70646,70676,70707,70738,70768,70799,70829,70860,70891,70919,70950,70980,71011,71041,71072,71103,71133,71164,71194,71225,71256,71284,71315,71345,71376,71406,71437,71468,71498,71529,71559,71590,71621,71650,71681,71711,71742,71772,71803,71834,71864,71895,71925,71956,71987,72015,72046,72076,72107,72137,72168,72199,72229,72260,72290]
[null,null,null,null,null,null,69,"Levelized Monthly Capital Costs (20 years):",0]
[null,null,null,null,null,null,70,"FF&U:",4541275.9692553002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,237.80213210589804,237.80213210589804,237.80213210589804,710.51079234418989,1700.0127807496533,1706.0562946670962,7146.4822386583583,7326.6668939569445,7493.1400765736798,9638.3279921784087,9805.6725793353871,10691.209051884194,11617.146955728538,20760.663142913538,21828.720936006586,22982.088357121433,23509.210390425051,24933.295911640784,26041.804543350496,27071.746132238812,36568.666657481343,43379.722473256152,39676.149881523015,40603.639873920358,41510.95874153648,42113.871473144623,42982.988458157852,42605.652993479176,23978.522595501396,23838.954372402022,23825.680046194979,26020.684357945916,25984.448439705142,32441.038061739353,25896.808099125854,25785.331112260272,25714.451756415929,25648.62776192059,25585.520639489885,25527.227704445184,26165.727887071018,26110.990503665231,26053.737074692115,26006.046577335888,25948.461166387518,32237.613432750637,20473.515332276103,20418.960188232842,20363.551622552674,20308.009294432253,20252.395079178121,20196.653482831298,20029.719921024971,19973.884246484555,19918.115145304906,19862.093013534413,19806.332696438836,19749.813434313652,19748.058802413128,19693.382673956039,19638.729126626753,19584.079118587579,19529.431012647536,19474.786277150197,19311.434800127852,19256.792553894469,19202.148546161839,19147.511233497458,19092.866993342173,19038.242834508907,19031.882493075362,18978.286606253791,18924.690121946391,18871.093543991068,18817.496915707114,18763.900198242864,18603.801402458797,18550.20461912981,18496.607882409247,18443.010968540388,18389.414237969624,18335.816976056693,18327.336861383144,18274.708654297654,18222.080463021353,18169.452274222935,18116.82408675618,18064.195901649098,17907.107443351913,17854.479259987576,17801.851075390019,17749.222895479706,17696.594710719415,17643.96654001818,17633.430517138422,17581.675924319876,17529.921331083024,17478.166737780608,17426.412144442958,17374.657551042877,17220.331288269408,17168.576694823205,17116.822101409634,17065.067507872049,17013.312914462782,16961.558320681532,16948.876722805664,16897.511358160798,16846.145993527003,16794.780628894943,16743.415264263822,16692.049899634341,16539.817219643297,16488.451855015046,16437.086490385926,16385.72112576009,16334.355761130853,16282.990396511468,16267.933623056586,16216.612464724636,16165.291306392395,16113.970148060109,16062.648989727793,16011.32783139544,15859.9160558573,15808.594897524912,15750.362743952503,15676.418913934871,15562.51284525421,15352.611705808682,15079.289292959744,14756.532820171813,14439.24459534175,14116.120390429989,13789.154593267578,13484.427619143598,13193.960591813635,13089.308225661154,12999.18639706437,12913.98856863628,12833.315869707912,12761.730602368571,12729.538149884949,12672.524055159261,12618.802253421662,12572.984411914964,12525.284401479037,12481.356306602549,12355.897386481976,12313.464439518264,12247.048143520355,11917.075476197822,11882.055806407034,11846.444080963203,11840.113686569881,11804.529274987146,11769.025562045575,11733.47720631439,11697.939064964401,11662.074495373858,11553.602816060204,11517.923981465661,11484.442164089958,11454.518247283475,11418.619594756496,11382.736630664349,11374.394953696446,11338.511266892618,11302.625444841391,11266.740804016994,11230.855892924967,11194.979618967855,11089.296703752867,11053.415515336708,11017.476194897106,10981.442734112339,10945.567361973401,10909.691574725994,10899.515378190408,10863.639610065606,10827.763898438427,10791.888155556549,10756.012419825824,10720.136455560645,10614.459595290951,10578.583761060005,10542.709464974563,10506.837659797566,10470.961671670711,10435.085694527428,10422.734864628856,10386.858886979599,10350.98290783544,10315.106929518266,10279.230951011872,10243.354978552396,10137.67795807175,10101.80198217163,10065.925965572913,10030.049883065954,9994.1739112378455,9958.2979391191129,9935.4592903591256,9899.5833182537826,9863.7073461879936,9827.8313741003258,9791.9554020176638,9756.0794297750017,9650.4024135334639,9614.5264413818368,9578.6504703070786,9542.7745009762239,9506.8985287168562,9471.0225564651792,9435.8927469444152,9400.0167746923835,9364.1408024393058,9328.2648301868085,9292.3888579341765,9256.5128856857809,9150.8358693320715,9114.9598970812676,9079.0839248019674,9043.207952476525,9007.3319802285696,8971.4560079804087,8934.438276005405,8898.562303757255,8862.6863315091323,8826.810359260995,8790.9343870128614,8755.058414764615,8649.3813984138778,8613.5054261656915,8577.6294539182654,8541.7534816720581,8505.877509423799,8470.0015371755489,8434.2450718315231,8398.547692560569,8362.8503132896185,8327.1529340186644,8291.4555547477103,8255.7581754767616,8150.259752103244,8114.5623728322917,8078.8649935613184,8043.1676142903152,8007.4702350193656,7971.7728557484152,7937.8214860722164,7905.6177246970256,7873.4139633218356,7841.2102019466456,7809.0064405714556,7776.8026791962639,7675.1387238232082,7642.9349624480192,7610.7312010728274,7578.5274396976392,7546.3236783224484,7514.1199169472575,7484.5055080182656,7457.4804092344748,7430.4553104506822,7403.4302116668896,7376.4051128830961,7349.3800140993044,7259.5660354732163,7232.5409366894201,7205.5158379056293,7178.4907391218367,7151.4656403380432,7124.4405415542506,7098.3279777371381,7073.1279500059673,7047.9279222747982,7022.7278945436301,6997.5278668124602,6972.3278390812902,6894.3541627015966,6869.1541349704275,6843.9541072392576,6818.7540795080886,6793.5540517769205,6768.3540240457505,6743.1352232463842,6717.8976493492028,6692.6600754520223,6667.4225015548418,6642.1849276576622,6616.9473537604827,6542.6208983576853,6517.3833244605057,6492.1457505633243,6466.9081766661429,6441.6706027689643,6416.4330288717829,6391.1959517009982,6365.9593712573878,6340.7227908137811,6315.4862103701707,6290.249629926564,6265.0130494829546,6190.6875875337273,6165.4510070901188,6140.2144266465093,6114.9778462029026,6089.7412657592931,6064.5046853156846,6039.2680917289335,6014.0314849990191,5988.7948782691046,5963.5582715391902,5938.3216648092757,5913.0850580793613,5838.7595698438299,5813.5229631139155,5788.286356384001,5763.0497496540866,5737.8131429241712,5712.5765361942558,5687.3399298121039,5662.1033237777119,5636.8667177433208,5611.6301117089306,5586.3935056745386,5561.1568996401475,5486.8314121001386,5461.5948060657465,5436.3582000313554,5411.1215939969643,5385.8849879625741,5360.6483819281821,5335.4117758845887,5310.1751698317939,5284.9385637789992,5259.7019577262063,5234.4653516734106,5209.2287456206159,5134.9032580622043,5109.6666520094095,5084.4300459566157,5059.1934399038219,5033.9568338510262,5008.7202277982324,4983.4836217456805,4958.2470156933732,4933.010409641066,4907.7738035887587,4882.5371975364515,4857.3005914841433,4782.9751039262164,4757.7384978739101,4732.5018918216019,4707.2652857692956,4682.0286797169874,4656.7920736646793,4638.474755715717,4613.2381496633961,4588.0015436110752,4562.7649375587562,4537.5283315064362,4512.2917254541153,4437.9662378961766,4412.7296318438557,4387.4930257915357,4362.2564197392157,4337.0198136868948,4311.7832076345749,4420.3387537068447,4395.1021476545247,4369.8655416022038,4344.6289355498848,4319.3923294975639,4294.1557234452448,4219.830235887307,4194.5936298349861,4169.3570237826661,4144.1204177303462,4118.8838116780262,4093.6472056257062,4239.7406871910171,4214.504081138698,4189.2674750863771,4164.030869034058,4138.7942629817371,4113.5576569294171,4039.2321693714784,4013.9955633191594,3988.7589572668385,3963.5223512145189,3938.2857451621985,3913.0491391098785,3915.3852071518054,3890.1486010994849,3864.9119950471645,3839.6753889948454,3814.438782942525,3789.2021768902055,3714.8766893322668,3689.6400832799468,3664.4034772276268,3639.1668711753064,3613.9302651229859,3588.6936590706664,3547.0192606099249,3521.7826545576045,3496.5460485052849,3471.309442452964,3446.0728364006441,3420.8362303483241,3346.5107427903854,3321.2741367380654,3296.0375306857463,3270.8009246334254,3245.5643185811055,3220.3277125287855,3195.5260425914457,3170.2894365391257,3145.0528304868049,3119.8162244344853,3094.5796183821653,3069.3430123298454,2995.0175247719071,2969.7809187195871,2944.5443126672667,2919.3077066149472,2894.0711005626263,2868.8344945103063,2843.5863802566769,2818.3497742043569,2793.1131681520369,2767.876562099716,2742.6399560473965,2717.403349995077,2643.0778624371383,2617.8412563848187,2592.6046503324983,2567.3680442801783,2542.1314382278583,2516.8948321755379,2491.6585306247134,2466.4219245723934,2441.185318520073,2415.9487124677535,2390.7121064154335,2365.475500363113,2291.1500128051748,2265.9134067528548,2240.6768007005348,2215.4401946482153,2190.2035885958949,2164.9669825435758,2139.7303684342924,2114.4937623819719,2089.2571563296528,2064.0205502773324,2038.7839442250122,2013.5473381726929,1939.2218506147547,1913.9852445624354,1888.7486385101154,1863.5120324577954,1838.2754264054754,1813.0388203531559,1787.8022145140194,1762.5656084616999,1737.3290024093803,1712.0923963570608,1686.8557903047408,1661.6191842524204,1587.2936966944835,1562.0570906421631,1536.820484589844,1511.583878537524,1486.3472724852036,1461.1106664328838,1435.8740603749231,1410.6374543226036,1385.4008482702839,1360.1642422179641,1334.9276361656441,1309.6910301133241,1235.3655425553866,1210.1289365030666,1184.8923304507471,1159.6557243984271,1134.4191183461073,1109.182512293788,1083.9459062416167,1058.709300189297,1033.472694136977,1008.2360880846571,982.99948203233771,957.76287598001807,883.43738842208006,858.20078236975996,832.96417631744032,807.72757026512056,782.49096421280092,757.25435816048082,732.01775210815697,706.78114605583733,681.54454000351723,656.3079339511977,631.07132789887771,605.83472184655784,531.50923428862029,506.27262823630019,481.03602218398078,455.79941613166051,430.56281007934109,405.32620402702094,380.08959797470141,354.85299192238119,329.61638587006166,304.37977981774196,279.14317376542192,253.90656771310222,179.58108015516419,154.34447410284466,129.10786805052433,103.87126199820467,78.634655945884802,53.398049893565272,28.161443841245063,2.9248377889251937,-22.311768263394335,-47.548374315714774,-72.784980368034184,-98.02158642035451,-172.34707397829183,-197.58368003061159,-222.82028608293203,-248.05689213525145,-273.29349818757174,-298.53010423989139,-323.76671029221103,-349.00331634453113,-374.23992239685077,-399.47652844917087,-424.71313450149052,-449.94974055381084,-524.27522811174845,-549.51183416406786,-1213.3185487523772,-2782.8504059916854,-5139.2975300872331,-7823.2843616557575,-7702.6312904716751,-8294.1368869263479,-9194.0188341370831,-9781.1409294102123,-13428.713885751327,-14699.364048241252,-17599.373925759643,-19882.79956512999,-19313.871243582784,-19486.725416803256,-17930.605194404045,-17724.576452641501,-16605.052566720206,-15901.363387148365,-10843.805699542774,-7864.9027266123539,-841.86335587585916,433.28024717401206,1058.6273557758723,1256.483181421868,-30682.732071718721,1864.9074857293965,1737.0436947541214,1731.2761467293176,1628.4768370328941,1566.6409103490757,1118.0721463139423,851.95802625170904,241.29090335432619,128.52157369507569,315.75372336141032,304.58441827016026,3144.4668244087684,244.84786615004174,242.12781890574644,236.17726440640874,232.79412385187103,228.32711180040374,234.09286541682363,235.03095653222721,245.08575509436986,241.9664164933526,224.62958508848502,218.82195849419494,137.57686900470634,208.19623693920923,202.16504702868318,196.21933479301848,190.20569001392306,184.22072395556413,177.96500381815932,171.83702131853821,165.467815105916,159.4471902534666,141.93121457039555,135.98172053081228,132.02826563203081,124.056549918513,118.11297125721158,112.16713089756939,106.22308800049271,100.27828627820026,94.340648579173333,88.399631003424929,82.464996091599446,76.521137883921028,59.009902272658039,53.064161977736553,47.065607443062724,41.173374165180618,35.227477352182284,29.28164038263882,23.335755853097034,17.389891401706812,11.443837393691762,5.4978728155965282,-0.44826064472973243,-6.3941500610646624,-23.905511092357457,-29.851350709565651,-35.795792887282346,-41.743048274536442,-47.688883750351053,-53.634720809594626,-59.580556610423628,-65.526392942510682,-71.472224259020408,-77.41805794180307,-83.363887156042367,-89.309722827569274,-106.82108054030822,-112.76691752949576,-118.71279149426336,-124.65859102285343,-130.60442812162074,-136.55026517849095,-142.49610226865812,-148.44193934476868,-154.38777655358913,-160.33361369979866,-166.27945096424429,-172.22528805783256,-189.73664585837901,-195.6824829171029,-201.62831899747059,-207.57415704738403,-213.5199941032086,-219.46583116014148,-225.41166821619373,-231.35750527261752,-237.30334232553014,-243.24917938009935,-249.19501643153993,-255.14085348750149,-272.65221128572455,-278.59804834260842,-284.54388542537924,-290.48972245603665,-296.4355595129976,-302.38139656992911,-308.32723362688364,-314.27307068382862,-320.2189077408666,-326.16474479786029,-332.11058185493704,-338.05641891189401,-355.56777671017869,-361.51361376711134,-367.45945082335891,-373.40528788098555,-379.35112493791655,-385.29696199484795,-391.24279905177855,-397.18863610870972,-403.13447316563861,-409.08031022256847,-415.02614727949589,-420.97198433642666,-438.48334213470974,-444.42917919164125,-661.61174511257263,-1177.6538782982097,-1951.0298682305261,-2830.3687383262909,-2785.1486164993976,-2976.5461337207867,-3270.6804114900601,-3458.6163312666099,-4655.785007764016,-5070.2555331672374,-6014.9750806917236,-6761.6087248512886,-6566.3235329347699,-6616.7589188414404,-6098.4403741760216,-6024.2348180820854,-5646.5726461249969,-5406.7748675299654,-3731.7132236106449,-2745.9468429776657,-430.44419476762357,-5.8636586161463926,206.68344765160023,273.87307325889969,-10309.740485069262,488.73062823249978,449.20000659207079,449.5560807153467,417.81550100379633,399.07286120688445,253.15476879326434,167.45923221981221,-29.982493428036527,-65.000818291492735,2.7596572823191443,1.0044797933222378,942.17528661194615,-14.782867147479237,-13.736949283062209,-13.746370833838286,-12.906530295404389,-12.410609022328744,-8.5496861780208082,-6.2822233203389857,-1.0580098155974433,-0.13144171017383693,-7.3019210022268272E-2,-2.6578054227314355E-2,-24.929506870904824,0.39114758518123866,0.36347309938443628,0.36372238910594157,0.34150061066311693,0.3283787712768923,0.22622060183314741,0.16622462051900225,2.7994433087387516E-2,3.4778847563117729E-3,1.9320533811544058E-3,7.0324263973988333E-4,0.65962281298295899,-1.0349577727959927E-2,-9.6173240872345321E-3,-9.6239201738778212E-3,-9.0359425584079014E-3,-8.6887449723660418E-3,-5.9856887329778194E-3,-4.3982237998009569E-3,-7.4071923953642979E-4,-9.2023111800987721E-5,-5.1121153916533111E-5,-1.860741018119218E-5,-1.74533036813477E-2,2.738449234963609E-4,2.5446984284452199E-4,2.5464437213976431E-4,2.3908676602162355E-4,2.2990008417130272E-4,1.5837851058677174E-4,1.1637494870193818E-4,1.9599129637436067E-5,2.4349407631704793E-6,1.3526945504352785E-6,4.9239646376643789E-7,4.618061102309145E-4,-7.2457522252273961E-6,-6.7330968684475401E-6,-6.7377148284544788E-6,-6.3260680196272605E-6,-6.0829928158567856E-6,-4.1905662293128215E-6,-3.0791720960088605E-6,-5.1853026845836414E-7,-6.4374049305175856E-8,-3.5738328089076993E-8,-1.2975251155025146E-8,-1.221911519026182E-5,1.9177246043919146E-7,1.7820784677435281E-7,1.7833003734672911E-7,1.6743806148718233E-7,1.6100640956759178E-7,1.1093370994303121E-7,8.1526754990573474E-8,1.3773400100840026E-8,1.7566456020524415E-9,9.9896285311149541E-10,3.9666430095454087E-10,3.2336528306604719E-7,-5.0208589687350259E-9,-4.6619442251710517E-9,-4.6651757670398839E-9,-4.3769777398633669E-9,-4.2067977480650526E-9,-2.8818965339248543E-9,-2.103801026872624E-9,-3.1107814177651415E-10,6.8809895317980642E-12,2.6933632847121986E-11,4.2871726251712777E-11,-8.5027216927117421E-9,1.8621992180381579E-10,1.7672477173382954E-10,1.7681183894259831E-10,1.6918781932160958E-10,1.646865003972585E-10,1.2963181093192297E-10,1.0904533860795145E-10,6.161231177142779E-11,5.3200827587864059E-11,5.267496488573446E-11,5.2254812725609541E-11,2.7836868421941915E-10,4.8465012438564431E-11,4.8717811720660246E-11,4.8717070122535398E-11,4.8920360189045122E-11,4.9041025090599926E-11,4.9970117544496278E-11,5.0516387901738872E-11,5.1773005234424758E-11,5.1997131236139223E-11,5.2015765948074626E-11,5.202844513154064E-11,4.6047142537481499E-11,5.2131845749224634E-11,5.2126718959809541E-11,5.2128300740662987E-11,5.2124483941382072E-11,5.2122853364396223E-11,5.2099832181535719E-11,5.2086940288017099E-11,5.2055252953717227E-11,5.2050884845569229E-11,5.2055112416691201E-11,5.2056339090091044E-11,5.2216163650774211E-11,5.2056727476310685E-11,5.2058425287225589E-11,5.2059945592583957E-11,5.2061608741787271E-11,5.2063214044595646E-11,5.2065385332591397E-11,5.2067288604442127E-11,5.206968919465469E-11,5.2071366931226609E-11,5.2075975708394852E-11,5.2077505409726368E-11,5.2074838686913756E-11,5.2080619450257444E-11,5.2082136685515956E-11,5.2083658617486483E-11,5.208517676987728E-11,5.2086696452855979E-11,5.2088201160137688E-11,5.2089712958998221E-11,5.2091211599053084E-11,5.209272936546909E-11,5.2097328056107908E-11,5.2098849739465477E-11,5.2100482458196221E-11,5.2101891660488803E-11,5.2103413673692712E-11,5.2104935562623862E-11,5.2106457551560871E-11,5.2107979499999258E-11,5.2109501844687429E-11,5.2111024001735817E-11,5.2112546506959893E-11,5.2114068506109615E-11,5.2118667463633166E-11,5.2120189359142496E-11,5.2121708316709026E-11,5.2123233188413464E-11,5.2124755075195217E-11,5.2126276965265156E-11,5.2127798852689002E-11,5.2129320741184422E-11,5.2130842619195263E-11,5.2132364502170952E-11,5.2133886375934084E-11,5.2135408263087701E-11,5.2140007213549604E-11,5.2141529103445499E-11,5.2143051071077954E-11,5.2144572882225149E-11,5.2146094772351976E-11,5.2147616662391787E-11,5.2149138552501618E-11,5.2150660442583092E-11,5.2152182332941988E-11,5.2153704223169511E-11,5.2155226113640801E-11,5.2156748003757779E-11,5.2161346954406547E-11,5.2162868844450966E-11,5.216439073243851E-11,5.2165912624566591E-11,5.2167434514604896E-11,5.2168956404645515E-11,5.2170478294684267E-11,5.2172000184723781E-11,5.217352207475596E-11,5.2175043964791597E-11,5.2176565854820803E-11,5.2178087744859367E-11,5.2182686695503185E-11,5.2184208585543669E-11,5.2185730475638585E-11,5.2187252365623951E-11,5.2188774255664602E-11,5.2190296145705195E-11]
[null,null,null,null,null,null,73,"Depreciation:",68258436.831599414,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,525.40657658783402,2243.392427909163,6923.844218535357,15643.971927755178,24747.707294263015,34167.335224438008,43809.365270798786,54076.661176812901,64973.389018298403,75240.976063644994,83552.29498929737,92345.836446343586,100808.22490333454,109404.88375159175,117494.70517920871,125460.09932136707,132703.59202334465,139558.36633554858,144275.53839738018,147912.0163800545,148966.5104683075,149300.62099579684,149635.90312877204,149972.20415861878,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,170192.4449192117,169913.36108309682,169037.64822664598,166100.50835835404,160153.52963194592,153774.66558506893,147306.33315519814,140963.03000210624,134223.87963775045,128266.53688538318,123438.93274047336,121694.19663330547,120364.24545608567,119184.46065025702,118006.84870257982,116833.11090375861,115813.7143398223,115094.9080020117,114525.36519698129,114175.92875971267,113780.38421754864,113384.383114738,113258.84977336632,113132.82503367461,113006.37561018206,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105193.04894243194,104549.67166676979,103217.46991010629,101097.69163115707,99014.582436455574,96758.569472628005,94237.365742560098,91540.457585003824,87764.543352625507,83606.038841248359,78585.946835165974,72880.09998731743,67312.401122675146,61640.345465037193,56352.92787135153,51042.372490255621,46053.512863925389,41247.525735698771,37907.599126504057,35429.710384454869,34926.792761923833,34767.494112367414,34607.67608723828,34447.404346777723,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24828.127039900883,24769.92951782469,24571.033798616339,24159.923632945622,23506.5529290831,22864.790804153734,22169.508267677105,21391.985104476138,20560.747720374107,19397.276863634172,18115.798474574538,16569.307662172447,14811.564230194566,13096.659443674545,11349.668200732498,9721.0021656224253,8085.5599684962872,6549.7332306595263,5070.4888517126092,4042.6798363443554,3279.6351378832701,3124.0597749719172,3074.7812384106824,3025.3418702563345,2975.762004362703,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12,-7.5184895346562075E-12]
[null,null,null,null,null,null,78,"State Taxes:",2209402.7830751431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-10.390145616196596,-270.92988131005609,-2445.8105882655918,2129.3642044493358,3506.5680436810062,4881.3920438361693,6229.4709787604397,7566.5080426324866,8882.799572234735,9937.3958316171738,10510.336452235322,10635.866429494205,9986.7932780476767,7788.4752927064274,1460.4229120384382,14066.770816392229,15335.771974386653,16464.197722210818,17144.748050029375,17578.350050883753,17585.644078177458,17500.213207824319,17417.766760280691,17332.42913481667,16395.075636401398,16341.808301083738,16397.811760114484,17994.085511448073,17852.07377060633,17713.781587795387,17587.339974107843,17467.432494886903,17358.804920485196,17252.630802468775,17146.377718054082,17040.201132822556,16956.568479554353,16849.543329804193,16739.626927165929,18124.441528591,18022.094628640196,17919.649310965204,17816.890432906523,17713.958664779071,17610.728435772122,17507.433289484183,17404.140232609327,17300.845151602716,17196.953568952777,17093.680940556951,16990.484813327912,18280.849207882522,18179.608151917109,18078.36970003754,17977.139544815556,17875.913964182,17774.696280680375,17673.48031485892,17572.264293752592,17471.048326203821,17369.848141802864,17268.631580168771,17167.412994350441,18366.882179618537,18267.605568479543,18168.328888437685,18069.051988870244,17969.774968261379,17870.497738698195,17771.220463686004,17671.943190136641,17572.665915170153,17473.388222589143,17374.110963341875,17274.833757653556,18389.522670113376,18292.038257764088,18194.553847237952,18097.069442520344,17999.585041005437,17902.100645019367,17804.616250235849,17707.131855413634,17609.647460628912,17512.163076894067,17414.678681693418,17317.194285075628,18352.716697298074,18256.849143211122,18160.981589075938,18065.114034787061,17969.246480413436,17873.378925893529,17777.5113713418,17681.643816791093,17585.776262239397,17489.90870739532,17394.041152854632,17298.173598351441,18259.38242248795,18164.230634111744,18069.078845736811,17973.927057365945,17878.775268997313,17783.623480632563,17688.471692268653,17593.319903904714,17498.1681155408,17403.016327184621,17307.864538820417,17212.712750455215,18103.870722947657,18008.797264582248,17913.723806216807,17818.65034785126,17723.576889485645,17628.503431119938,17533.429972754202,17438.356514388473,17286.709706726659,17075.166132427697,16682.841715556311,16010.081054407652,16196.701593828195,15432.448716055866,14725.275123889498,13929.60694301237,13190.203874501851,12430.599010155933,12318.509107402124,12144.939001777086,11981.78321592913,11815.937826582762,11672.861356441374,11582.896816134975,12371.764505994219,12279.366758216926,12179.78011334853,12084.170393193708,11987.650742782458,11920.210380387731,11833.925656646881,11749.939417479354,11470.235747808261,10873.582738176421,10809.178594472443,10743.376874032268,11478.928927906745,11413.191588970971,11347.644464809429,11281.992113124532,11216.363837758459,11149.966138357689,11084.067051733473,11018.107148308203,10957.32583436393,10904.930848166281,10838.452811873018,10772.011754790887,11454.000697910547,11387.557937324646,11321.110143746908,11254.665134439045,11188.219488083318,11121.794200319066,11055.355719499532,10988.918847863431,10922.344953229715,10855.549160380086,10789.125998291534,10722.701857750768,11354.799159309507,11288.375063842632,11221.951101546314,11155.527065579545,11089.103046468757,11022.678488679394,10956.25427997195,10889.830028686281,10823.409402963514,10756.994648561273,10690.570034527542,10624.145446383189,11199.957759899864,11133.533170562881,11067.108577702267,11000.683986790938,10934.259395433608,10867.834818329457,10801.410231988761,10734.98564677467,10668.560965629918,10602.136129132836,10535.711553516885,10469.28697721591,10812.357920329965,10745.93334406055,10679.508767884359,10613.084191656599,10546.659615440643,10480.23503884755,10413.81046249885,10347.385886120343,10280.961312280113,10214.536742550432,10148.112165917966,10081.687589303621,10116.97467797543,10050.550101360252,9984.125524742607,9917.7009481263267,9851.2763715097299,9784.8517949031175,9718.4272182900331,9652.0026416777418,9585.5780649982898,9519.1534882100714,9452.7289116044976,9386.3043349984473,9317.1885164391806,9250.7639398331503,9184.3393632271855,9117.9147866211824,9051.4902100151903,8985.0656334089326,8918.6410568028477,8852.2164801967374,8785.7919035924097,8719.3673269909559,8652.9427503846728,8586.5181737783987,8520.331145327722,8454.2392470861778,8388.1473488446318,8322.0554506030894,8255.9635523615416,8189.8716541200056,8123.779755878465,8057.6878576369181,7991.5959593953303,7925.5040611536651,7859.4121629121255,7793.3202646705886,7730.4787965812156,7670.8915269546706,7611.3042573281218,7551.7169877015749,7492.1297180750271,7432.5424484484802,7372.9551788219305,7313.3679091953827,7253.7806395688385,7194.1933699422943,7134.6061003157447,7075.0188306891969,7020.2354059491045,6970.2557263877634,6920.276046826425,6870.296367265084,6820.316687703742,6770.3370081424018,6720.3573285810653,6670.3776490197233,6620.397969458385,6570.4182898970439,6520.4386103357047,6470.4589307743645,6422.151617109309,6375.5166719787594,6328.881726848208,6282.2467817176566,6235.6118365871062,6188.9768914565548,6142.3419463260052,6095.7070011954556,6049.0720560649024,6002.4371109343538,5955.8021658038015,5909.1672206732501,5862.4880255419894,5815.7645803402102,5769.0411351384328,5722.3176899366545,5675.5942447348771,5628.8707995330988,5582.1473543313205,5535.4239091295422,5488.7004639277629,5441.9770187259837,5395.2535735242072,5348.5301283224271,5301.8078539544777,5255.0867504222006,5208.3656468899244,5161.6445433576473,5114.9234398253711,5068.202336293094,5021.481232760817,4974.7601292285399,4928.0390256962646,4881.3179221639866,4834.5968186317095,4787.8757150994334,4741.1545805874548,4694.4334150957238,4647.7122496039938,4600.9910841122646,4554.2699186205318,4507.5487531288018,4460.8275876370726,4414.1064221453416,4367.3852566536116,4320.6640911618806,4273.9429256701505,4227.2217601784214,4180.500595506398,4133.7794316540858,4087.0582678017722,4040.3371039494596,3993.6159400971478,3946.8947762448342,3900.1736123925216,3853.4524485402089,3806.7312846878958,3760.0101208355827,3713.2889569832701,3666.5677931309565,3619.8466292569528,3573.1254653612632,3526.4043014655717,3479.6831375698807,3432.9619736741902,3386.2408097784987,3339.5196458828077,3292.7984819871172,3246.0773180914257,3199.3561541957347,3152.6349903000432,3105.9138264043522,3059.1926625092356,3012.4714986146932,2965.7503347201491,2919.0291708256059,2872.3080069310627,2825.586843036519,2778.8656791419758,2732.1445152474325,2685.4233513528884,2638.7021874583461,2591.9810235638029,2545.2598596692587,2644.2906090628962,2597.5694451683216,2550.848281273747,2504.1271173791743,2457.4059534846006,2410.6847895900273,2363.9636256954532,2317.2424618008795,2270.5212979063058,2223.8001340117321,2177.0789701171593,2130.3578062225856,4932.5203354758996,4885.7991715813268,4839.0780076867541,4792.3568437921813,4745.6356798976076,4698.9145160030357,4652.193352108462,4605.4721882138901,4558.7510243193174,4512.0298604247455,4465.3086965301718,4418.587532635599,8579.1286649338272,8532.4075010392535,8485.6863371446798,8438.9651732501079,8392.2440093555342,8345.5228454609605,8298.8016815663887,8252.0805176718168,8205.3593537772431,8158.6381898826703,8111.9170259880984,8065.1958620935247,9482.806641406054,9436.0854775114822,9389.3643136169085,9342.6431497223348,9295.9219858277611,9249.200821933191,9202.4796580386173,9155.7584941440455,9109.0373302494718,9062.3161663548981,9015.5950024603262,8968.8738385657525,8883.4071527303386,8836.6859888357631,8789.9648249411912,8743.2436610466175,8696.5224971520456,8649.8013332574719,8603.0801693629001,8556.3590054683245,8509.6378415737545,8462.9166776791808,8416.1955137846089,8369.4743498900352,8323.7783739505794,8277.0572100560057,8230.3360461614338,8183.6148822668611,8136.8937183722874,8090.1725544777137,8043.4513905831418,7996.7302266885672,7950.0090627939962,7903.2878988994225,7856.5667350048489,7809.845571110277,7763.0972812333803,7716.3761173388066,7669.6549534442338,7622.9337895496601,7576.2126256550864,7529.4914617605145,7482.7702978659408,7436.0491339713708,7389.3279700767971,7342.6068061822252,7295.8856422876515,7249.1644783930778,7202.4440322390064,7155.7228683444355,7109.0017044498618,7062.2805405552899,7015.5593766607162,6968.8382127661434,6922.1170488715707,6875.395884976997,6828.6747210824251,6781.9535571878532,6735.2323932932795,6688.5112293987086,6641.790046513066,6595.0688826184914,6548.3477187239196,6501.6265548293468,6454.905390934774,6408.184227040203,6361.4630631456312,6314.7418992510575,6268.0207353564865,6221.2995714619137,6174.57840756734,6127.85724367277,6081.1360802806903,6034.4149163861175,5987.6937524915456,5940.9725885969756,5894.2514247024028,5847.5302608078291,5800.8090969132581,5754.0879330186845,5707.3667691241135,5660.6456052295407,5613.924441334967,5567.2032774403942,5520.4821135325255,5473.7609496379528,5427.0397857433818,5380.3186218488099,5333.5974579542362,5286.8762940596644,5240.1551301650907,5193.4339662705188,5146.7128023759487,5099.991638481375,5053.2704745868023,5006.5493106922322,4959.8281467980096,4913.1069829034359,4866.385819008864,4819.6646551142912,4772.9434912197203,4726.2223273251466,4679.5011634305747,4632.7799995360028,4586.0588356414291,4539.3376717468573,4492.6165078522854,4445.8953439577135,4399.1741800631316,4352.453016168558,4305.7318522739861,4259.0106883794133,4212.2895244848414,4165.5683605902686,4118.8471966956959,4072.1260328011231,4025.4048689065526,3978.6837050119802,3931.9625411174065,3885.2413772228347,3838.5202133282637,3791.7990494336887,3745.0778855391154,3698.3567216445454,3651.6355577499721,3604.9143938553998,3558.1932299608261,3511.4720660662551,3464.7509021716805,3418.02973827711,3371.3085743825372,3324.5874104879663,3277.8662465933935,3231.1450826988207,3184.4239188042498,3137.7027549096733,3090.9815910151037,3044.2604271205287,2997.5392632259582,2950.8180993313854,2904.0969354368108,2857.3757715422398,2810.6546076476675,2763.9334437530965,2717.2122798585242,2670.4911159639496,2623.7699520693786,2577.0487881748049,2530.3276242802312,2483.6064603856598,2436.885296491087,2390.1641325965161,-2734.3594289700036,-15076.894463848283,-33712.813261985575,-55009.25268728278,-54070.137672647252,-58794.854842768305,-65986.761973765286,-70711.921187791406,-99788.559080099163,-110054.02528220562,-133200.41497331025,-151629.6461039655,-147766.13542391072,-150251.50805175412,-139403.28380300303,-139430.17404690527,-130813.15976938198,-125845.29671343348,-86426.016268218955,-63260.388182010509,-9400.8593794905864,104.31666229125705,680.90004446175749,1135.2158667578753,-252391.41591983408,5375.377660216167,5077.0061474811801,5066.4187147968642,4827.1177080878288,4684.3714951035854,3630.0572769677815,3005.8069162900574,1569.4106421322786,1306.6093004863897,1280.0542446629429,1256.7343299191823,7953.6286560696599,1121.9438081803073,1118.5396398554708,1107.5208425938324,1102.5536969687309,1095.0317577422804,1111.6294713773368,1116.8479013039384,1143.5553231601928,1139.2099851430844,1128.6136835427264,1117.931781658727,929.43622930728054,1098.9004029918597,1087.6915399953721,1076.6841564338663,1065.5166490682273,1054.4167403177744,1042.6786371036374,1031.2416242868264,1019.2360230347491,1008.0520629375894,997.03350034322148,986.01720269136399,979.7057690749657,963.92289253648551,952.92053802329997,941.91285246075529,930.90940369738303,919.90416630702771,908.91581523654531,897.9194974583437,886.93822425783935,875.93521082586437,864.9278210551746,853.92037135519229,842.78843320601504,831.90710490063134,820.89928627187624,809.89160870013347,798.88381902471463,787.8760766755089,776.86788752236566,765.85990916449487,754.85153273430114,743.84373154022205,732.8360461419694,721.82836232941565,710.82397242161187,699.8129514973574,688.80527744648396,677.79759966330892,666.7899248463433,655.78224877714911,644.77458453017277,633.76691470565447,622.75925541394031,611.7515809017525,600.74390332566327,589.73622570761768,578.72846093442877,567.72087161476077,556.71319373842437,545.70551596084431,534.69783810477963,523.69016028184762,512.68248214610526,501.67480415794313,490.66712589108647,479.65944802695788,468.65177024389698,457.64409246194793,446.63641698608114,435.62873686779864,424.62105909268286,413.61338131495467,402.60570353930217,391.5980257627736,380.59034799452218,369.58267022236527,358.57499245758271,347.56731468214491,336.55963690456036,325.55195912694745,314.54428128831699,303.53660357252238,292.52892579472825,281.5212480170037,270.51357023922418,259.50589246146751,248.49821468349145,237.49053690561979,226.48285912755296,215.47518134976741,204.46750357203834,193.459825794311,182.45214801819782,171.4444702388345,160.43679246111068,149.42911468338627,138.42143690566334,127.41375912793914,116.40608135022075,105.39840357249963,94.390725794783975,83.383048017060887,72.375370239335965,61.367692461610694,-1604.8908180740564,-5615.1290613736674,-11662.488400026748,-18565.386901197369,-18243.420423038071,-19771.105980571232,-22122.197439893091,-23676.825076023681,-33161.333383163728,-36555.936640435248,-44144.9463635313,-50194.67696177835,-48947.755887447565,-49770.034635588607,-46249.214412572917,-46280.934652122553,-43453.380707365272,-41783.725471873833,-28784.867808746498,-21150.831042928345,-3562.0807652481672,-442.53463514311267,-245.83923499705159,-89.482322871832253,-83932.035032833533,1316.9058252145387,1223.7320643601242,1224.571366707615,1149.7556434600747,1105.5773655358116,761.63381699206013,559.64086014963118,94.25095114898275,11.70925451376295,6.5047884243794316,2.3676594097092916,2220.8014514674755,-34.844697461834876,-32.379364371040474,-32.401571909208684,-30.421983701729577,-29.253047625067634,-20.152466047008616,-14.807829144467492,-2.4938350300318604,-0.3098212667248148,-0.17211358644642588,-6.264713401150776E-2,-58.761342852028022,0.92197400761242343,0.85674247469123577,0.85733007551586071,0.80495111958136778,0.77402163080264741,0.53322460056449805,0.39180806769851834,6.5985680668328758E-2,8.1977224271230411E-3,4.5540431559058948E-3,1.657613248551619E-3,1.5547969908273158,-2.4394990618470228E-2,-2.2668995497103377E-2,-2.2684543133514833E-2,-2.1298621044047911E-2,-2.0480241583257969E-2,-1.410886748214186E-2,-1.0367053747640569E-2,-1.7459494249060996E-3,-2.1690772480375612E-4,-1.2049771626194285E-4,-4.3859568026216166E-5,-4.1139183691985895E-2,6.4547985356944496E-4,5.9981084924932927E-4,6.0022223226586754E-4,5.6355139750702667E-4,5.418974689037721E-4,3.7331396147637964E-4,2.7430736203906371E-4,4.6197070355509564E-5,5.7393592400038193E-6,3.1883965881948859E-6,1.1605878912351439E-6,1.0885231834431859E-3,-1.7079003069967397E-5,-1.587062308385038E-5,-1.5881508078516772E-5,-1.4911215349719458E-5,-1.4338262766122114E-5,-9.8776238922008111E-6,-7.257956682942818E-6,-1.2222676052994677E-6,-1.5177594166018068E-7,-8.4278688625323413E-8,-3.0623838694543073E-8,-2.8801717370287109E-5,4.5198700897637145E-7,4.2001385618104437E-7,4.2030187086471273E-7,3.9462839287680157E-7,3.7946834484255667E-7,2.6144197940013892E-7,1.9212684255351612E-7,3.2425403020596573E-8,4.1007092025736382E-9,2.3147671497454416E-9,8.9508845385009001E-10,7.6216444760658547E-7,-1.1874557575245123E-8,-1.1028560326717076E-8,-1.1036178119637245E-8,-1.0356867249565394E-8,-9.9557367011296065E-9,-6.8328126573042477E-9,-4.9987643940551985E-9,-7.731378482114885E-10,-2.3677076956349342E-11,2.3581032142183053E-11,6.1147988221756878E-11,-2.008167174130583E-8,3.9903258205553522E-10,3.7665083769001801E-10,3.7685533852040229E-10,3.5888403590183598E-10,3.4827325137171297E-10,2.656451144350735E-10,2.1712001340296452E-10,1.0531489635305722E-10,8.5487460944344711E-11,8.4239971687677844E-11,8.3248905698747502E-11,6.1622120691564851E-10,7.431451651648569E-11,7.4909664431578541E-11,7.4907191115461725E-11,7.5385640854114454E-11,7.5669334809138497E-11,7.7858573419342986E-11,7.9145462031640237E-11,8.2106709562629662E-11,8.2634271685997716E-11,8.2670217332218417E-11,8.2699378141577299E-11,6.8600123972588044E-11,8.2941653156450257E-11,8.2928843505555047E-11,8.2931846626233611E-11,8.2922124753199602E-11,8.2917556024930817E-11,8.2862567497661494E-11,8.2831454719196564E-11,8.2756039205602489E-11,8.2745017842389088E-11,8.2747004415723244E-11,8.274917051259148E-11,8.3125167703613125E-11,8.2748635387561936E-11,8.2751912002708607E-11,8.2754770219492258E-11,8.275796513351547E-11,8.2761023697796081E-11,8.2765416345811921E-11,8.2769177252948599E-11,8.2774110389240006E-11,8.2777339687151051E-11,8.2780224801290607E-11,8.2783105165323432E-11,8.2776094137634651E-11,8.2788994680312633E-11,8.2791845660563617E-11,8.2794707711434951E-11,8.2797560853458539E-11,8.2800417603231016E-11,8.2803239053786789E-11,8.2806077219903665E-11,8.2808884369398503E-11,8.2811736601640904E-11,8.281459794082107E-11,8.2817459405686755E-11,8.2820582592040388E-11,8.2823178927777863E-11,8.2826041170124371E-11,8.2828903119547561E-11,8.2831765304694594E-11,8.2834627394382321E-11,8.2837490418070414E-11,8.2840352999472774E-11,8.2843216401560105E-11,8.2846078610779516E-11,8.2848940579033704E-11,8.2851802543962317E-11,8.285465758386573E-11,8.2857526563984103E-11,8.2860388508340979E-11,8.2863250460448421E-11,8.2866112406318728E-11,8.2868974354714857E-11,8.2871836278397775E-11,8.2874698213783387E-11,8.2877560127454046E-11,8.2880422072687437E-11,8.2883284024296632E-11,8.2886145975993819E-11,8.2889008110923854E-11,8.2891869877002512E-11,8.289473182924401E-11,8.2897593781280457E-11,8.2900455733481926E-11,8.2903317685616549E-11,8.2906179638405071E-11,8.2909041590883982E-11,8.2911903543937435E-11,8.2914765496155758E-11,8.2917627448205375E-11,8.2920489400252666E-11,8.2923351347451696E-11,8.2926213304410372E-11,8.2929075256443251E-11,8.2931937208481572E-11,8.2934799160515538E-11,8.2937661112551248E-11,8.2940523064569678E-11,8.294338501659625E-11,8.2946246968607688E-11,8.2949108920641175E-11,8.2951970872679147E-11,8.2954832824717171E-11,8.2957694776883485E-11,8.2960556728791564E-11,8.2963418680829976E-11,8.2966280632868245E-11]
[null,null,null,null,null,null,82,"Total Rev Req:",125629986.25310571,0,0,0,1007927.8959239151,7723518.5568060745,11220048.167655572,8760659.4760934208,6676797.3884156179,6437902.4744820883,6202446.7933757789,5970666.8927617427,5742220.4706513435,5515963.8449093122,5279630.0194973629,4521858.5660406798,4098770.876815178,3854124.8132856665,3698818.830377094,3541205.6774039227,3382928.800601807,3221168.7604420944,3055328.4848110066,2888861.477623017,2723139.2507265657,2564777.6517269774,2424853.7685955074,2301649.6875161389,2184279.9994577481,2067449.1183469843,1950620.1636498112,1833791.1579806576,1716962.1536601987,1600133.1493040535,1485601.129519331,1413186.8835165477,1353234.0435641024,1245558.2939968426,1123272.4630185748,1006587.8436824915,889755.01896880672,772926.11569843686,656097.10866855585,539268.10438410204,422439.10002700536,305610.0956718307,188781.09131660537,71952.086961381123,-44876.917393843156,-563064.97736506362,-4842254.9884959366,-2065343.8269891634,277274.29434811568,72062.200121169837,50166.537816626325,22492.236744207989,-5029.1643138333866,-32554.611033030676,-60079.950705971132,-87605.293211304364,-115130.63564169391,-274986.55637390184,-1668123.565510466,-730579.670271107,56605.92105475779,-1805.0574042678131,47.760954482940392,-1.2637319649556844,3.343776027784514E-2,-8.8472942302930593E-4,2.3427224503134718E-5,-6.0215819792743078E-7,3.3655032103279127E-8,1.6838990091788566E-8,1.7291206070878687E-8,1.7286512213399341E-8,1.7293907971379054E-8,1.7300983843923501E-8,1.7308068180483372E-8,1.7315152293089446E-8,1.7322236411621233E-8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,85,"Present Value of Capital Costs of Rev Req:",43456971.032533482,0,0,0,17975.267604463763,1744478.6308508897,4072328.9686635053,4373943.7333558453,4001943.3180659488,3587897.3473305083,3214266.9674055418,2877149.8394271028,2572991.8593619843,2298251.4170629461,2045590.5470915707,1629547.4606237968,1372104.5858798844,1199226.3013700352,1070124.2642334811,952609.30032053113,846152.52246350597,749135.44475209061,660685.30752950977,580834.56643521891,509076.36871586961,445797.04063791316,391866.96056457853,345837.26237386267,305163.6217514177,268567.61496272025,235606.06019110332,205948.78571450926,179294.31267805383,155367.20012279242,134124.05376897071,118641.9826820614,105644.70573878847,90416.472206647813,75820.155829371986,63179.27655554808,51930.877985625601,41950.616185223415,33115.659282204477,25314.395047330789,18445.231995875394,12415.748138627467,7141.9040933985161,2547.3216300185027,-1437.3778057268532,-16684.084473646242,-135570.59745220418,-54838.029842640572,6795.2039201770694,1634.0551151663135,1059.7518006774667,443.68886033125159,-88.288466748135875,-547.83199172085017,-942.41890071434625,-1278.90619213282,-1563.5064636420339,-3427.4513028637457,-19506.128138778367,-8092.3350155602611,580.84341003255565,-17.247339068528046,0.42432015999804629,-1.0439152085802907E-2,2.568248349781674E-4,-6.3182957325044203E-6,1.555599690050473E-7,-3.7183912891181111E-9,1.9261230675554775E-10,8.9348363931275398E-11,8.5334714267322232E-11,7.9336085760677181E-11,7.3811225427445831E-11,6.8670015041311852E-11,6.3887110441284414E-11,5.9437496377814246E-11,5.5297937837039394E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,87,"FF&U:",4541275.9692553133,0,0,0,36434.603465446031,279189.9471313823,405582.58929525036,316680.54371556005,241353.04345660465,232717.46397291392,224206.20596578118,215827.82016627718,207569.93303332635,199391.20271573323,190848.20152568948,163456.25956656641,148162.47491155108,139319.0027245754,133704.99806613868,128007.5937649587,122286.19715776564,116438.8910720745,110444.09252978368,104426.63887907953,98436.10756547979,92711.648418116834,87653.67629743513,83200.092010697335,78957.409512708997,74734.203822100084,70511.067767539163,66287.929870441716,62064.792022096924,57841.654172462157,53701.54778010174,51083.915755995309,48916.738957805384,45024.473197334824,40604.081838832259,36386.163222610507,32162.887274593297,27939.753079009726,23716.615132724688,19493.477285681423,15270.339436012264,11047.201586412588,6824.0637368110692,2600.9258872095984,-1622.2119623918775,-20353.687261300936,-175037.95767325914,-74658.101696033686,10022.918312499558,2604.9062605373451,1813.4212972720995,813.04995143027077,-181.79436076538988,-1176.7849156244017,-2171.7716009725787,-3166.7583887061578,-4161.7451737306692,-9940.22110145857,-60299.373483485448,-26409.012682245881,2046.1922879274362,-65.249261403346992,1.7264642091506393,-4.5681415521854923E-2,1.2087090172052295E-3,-3.1981221903514916E-5,8.4684791295043866E-7,-2.176683000210328E-8,1.2165629647305576E-9,6.0869624626323818E-10,6.2504296108829434E-10,6.248732874075926E-10,6.2514062945696636E-10,6.2539640827941145E-10,6.2565249305930344E-10,6.2590856974370791E-10,6.2616464664231504E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,93,"Return On Debt:",8525925.5678273141,0,0,0,3688.0010243039401,309126.10231771879,785405.25177703064,859035.58941714861,812662.64283538412,767260.57550438505,722756.57148034475,679083.27601524082,636169.3978628451,593780.03371552809,551581.96245976351,512420.89884784078,480226.0794928252,450232.85708173132,420685.68481022574,391138.51253872004,361591.34026721457,332044.16799570894,302496.99572420336,272949.82345269772,243474.55601565831,215480.38851960169,191012.27802021406,169440.60102908025,148648.49565604809,127856.39028301591,107064.28490998372,86272.179536951531,65480.074163919344,44687.968790887164,23895.86341785498,3103.7580448227923,-17688.347328209395,-38480.452701241549,-59272.558074273729,-80064.663447305938,-100856.76882033811,-121648.87419337024,-142440.97956640224,-163233.08493943422,-184025.19031246615,-204817.29568549816,-225609.40105853011,-246401.50643156213,-267193.61180459411,-286427.38810847694,-220139.03313614914,-69999.82557717686,-42370.360348674985,-47269.056724974485,-52167.753101273971,-57066.449477573449,-61965.145853872942,-66863.842230172449,-71762.538606471921,-76661.234982771392,-81559.931359070906,-85943.008295593288,-62112.918981751049,-10785.814034411129,3.0744265853007692E-9,3.0756080614998806E-9,3.0767895376989913E-9,3.0779710138981023E-9,3.0791524900972138E-9,3.0803339662963244E-9,3.0815154424954355E-9,3.0826969186945469E-9,3.0838783948936575E-9,3.0850598710927682E-9,3.0862413472918801E-9,3.0874228234909907E-9,3.0886042996901013E-9,3.0897857758892132E-9,3.0909672520883238E-9,3.0921487282874349E-9,3.0933302044865459E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,96,"Property Taxes:",6431691.4802351352,0,0,0,0,11645.817641860498,234696.77914368422,556994.78816494171,650114.12511480728,614948.83104246866,580518.42949487851,546767.80353268061,513645.96998697071,481098.95309892209,448948.86527235783,416972.78274218179,387851.380816538,363043.31661067286,340226.42397963244,317892.2999209307,295558.17586222891,273224.05180352705,250889.92774482525,228555.80368612346,206221.67962742163,183942.086189441,162784.32802285472,144296.15294585456,127999.76071672837,112292.8728965632,96585.985076398079,80879.097256232941,65172.209436067802,49465.321615902663,33758.433795737517,18051.545975572382,2344.6581554072404,-13362.229664757886,-29069.11748492303,-44776.005305088147,-60482.893125253264,-76189.780945418403,-91896.668765583483,-107603.55658574851,-123310.44440591347,-139017.33222607846,-154724.22004624346,-170431.10786640842,-186137.99568657341,-201844.88350673844,-211864.88737295245,-154055.07168420847,-62118.0244793889,-32007.653143187094,-35708.253590671506,-39408.854038155885,-43109.454485640272,-46810.054933124658,-50510.655380609045,-54211.255828093432,-57911.856275577848,-61612.456723062227,-63433.073355764966,-42895.542556258377,-11193.847673894476,2.3277188463753727E-9,2.3287034083419584E-9,2.3296879703085432E-9,2.3306725322751281E-9,2.3316570942417134E-9,2.3326416562082987E-9,2.3336262181748835E-9,2.334610780141468E-9,2.3355953421080533E-9,2.3365799040746385E-9,2.3375644660412238E-9,2.3385490280078087E-9,2.339533589974394E-9,2.3405181519409792E-9,2.3415027139075637E-9,2.342487275874149E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,100,"Other Direct Costs",23481834.13265048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.0949470177292824E-12,8.0035533756017685E-11,-482.812638374382,-958.20913529629615,1829.9034768039273,-1591.0929381486203,2762.7001050270919,6552.842753535253,10833.137644486909,16184.117311144175,19885.531458304213,25797.972275841086,32401.781342019953,38735.771108624649,47301.527322380978,57016.504429137072,72722.61928282649,64285.061068509196,69578.758330191966,73280.713779534999,76549.377991691654,78690.457836184782,83216.774921618082,84338.81276758849,84449.399995038562,84591.635265282268,94713.298047070391,101092.54548018973,101092.54548018938,98371.686648314935,98371.686648320174,98371.686648316798,98371.686648319126,98371.686648317846,98371.686648317263,98371.686648318311,98371.686648319592,98371.686648316449,98371.68664831866,98371.686648316449,98371.686648319592,96260.732764644083,96260.73276464548,96260.732764645363,96260.732764645014,96260.73276464548,96260.732764644548,96260.732764645945,96260.732764645014,96260.732764645596,96260.73276464548,96260.732764643151,96260.732764646527,94308.100422248826,94308.100422249408,94308.100422247895,94308.100422246091,94308.10042224935,94308.10042224807,94308.100422247313,94308.10042224807,94308.100422249176,94308.100422249117,94308.100422247197,94308.100422248186,92501.915505530429,92501.915505530604,92501.915505532292,92501.915505529905,92501.915505531244,92501.915505530487,92501.915505529847,92501.915505531419,92501.915505532175,92501.915505529556,92501.915505529847,92501.91550553235,90831.194457566482,90831.194457567588,90831.194457567355,90831.194457566598,90831.194457567588,90831.194457567472,90831.194457566598,90831.194457566424,90831.194457568519,90831.194457566598,90831.194457567472,90831.194457566657,89323.505904245481,89323.505904244608,89323.505904245481,89323.505904246704,89323.505904244666,89323.505904244841,89323.505904247402,89323.50590424554,89323.505904246704,89323.505904242746,89323.505904247344,89323.505904246849,88636.649472476187,88636.649472479941,88636.64947247642,88636.649472476187,88636.649472480174,88636.649472476187,88636.649472480029,88636.64947247642,88636.649472478079,88636.64947247802,88636.649472476187,88636.649472478079,88548.596096476133,88548.596096474066,88548.596096475114,88548.5960964759,88548.596096474299,88548.596096473135,88548.596096476162,88548.596096475347,88548.596096474343,88436.344711004378,88078.843971017093,86875.294262453535,84430.30293588544,81791.788151114451,79115.40778341722,76486.968778475653,73700.780490759382,71232.111126142976,69236.081025234758,68484.492009339563,67927.801063695719,67435.520432558362,66945.512548809071,66456.305385387925,66028.701337077684,65725.807822246628,65488.135822527329,65342.815711670846,65179.638875561199,65015.93167864377,64962.4320682939,64910.476980688109,64858.275551080209,61717.05951570037,61702.936089635114,61702.936089636059,61702.936089636481,61702.936089633251,61702.936089636023,61702.936089636045,61702.936089634626,61702.936089636045,61702.936089635092,61702.936089634153,61702.936089636525,61702.936089635084,61702.93608963419,61702.936089635084,61702.936089637449,61702.936089634153,61702.936089635092,61702.936089636511,61702.936089636023,61702.936089633251,61702.936089636023,61702.936089635114,61702.936089635557,61702.936089636052,61702.936089635092,61702.936089634619,61702.936089635121,61702.936089636016,61702.93608963419,61702.936089635084,61702.936089637449,61702.936089633222,61702.936089636045,61702.936089636489,61702.936089635084,61702.93608963419,61702.936089636016,61702.936089635128,61702.93608963555,61702.936089635121,61702.936089636016,61702.936089634655,61702.936089635084,61702.936089636023,61702.936089634182,61702.936089635092,61702.936089637442,61702.936089633229,61702.936089636045,61702.936089636489,61702.936089635114,61702.93608963416,61702.936089635092,61702.936089636045,61702.936089635572,61702.936089635099,61702.936089636016,61702.936089634633,61702.936089635099,61702.93608963603,61702.936089633236,61702.936089636503,61702.936089636962,61702.936089633236,61702.93608963603,61702.936089636481,61702.936089635099,61702.936089634175,61702.936089635099,61702.936089636496,61702.936089635099,61702.936089635099,61702.93608963603,61702.936089633688,61702.936089636038,61702.936089635099,61702.936089635099,61702.936089635565,61702.936089636038,61702.936089635121,61702.936089635579,61702.936089635106,61702.936089635114,61702.936089635114,61702.936089634648,61702.936089636045,61401.108761278425,61401.108761277494,61401.108761277028,61401.108761277967,61401.108761277494,61401.108761277959,61401.108761279349,61401.108761277494,61401.108761277952,61401.108761278891,61401.108761277486,61401.108761277959,55497.603058155604,55497.603058154215,55497.603058154207,55497.603058155146,55497.60305815468,55497.603058154215,55497.603058155146,55497.60305815468,55497.603058155146,55497.603058154215,55497.60305815468,55497.60305815468,46637.949771283304,46637.949771282838,46637.949771283304,46637.949771282838,46637.949771283304,46637.949771282838,46637.949771283304,46637.949771282838,46637.949771283304,46637.949771282838,46637.949771283304,46637.949771282838,43379.974859176895,43379.974859177593,43379.97485917736,43379.974859176662,43379.974859177128,43379.97485917736,43379.974859176662,43379.974859177128,43379.974859177593,43379.974859177128,43379.974859177128,43379.974859176895,43379.974859177128,43379.974859177593,43379.974859176895,43379.974859176662,43379.97485917736,43379.974859177128,43379.974859177128,43379.974859176895,43379.97485917736,43379.97485917736,43379.974859176895,43379.974859177128,43379.974859177128,43379.974859177128,43379.97485917736,43379.974859176895,43379.974859177128,43379.974859177593,43379.974859176662,43379.974859176895,43379.974859177128,43379.97485917736,43379.974859177128,43379.974859176895,43379.97485917736,43379.97485917736,43379.974859176895,43379.974859177128,43379.974859177128,43379.974859177011,43379.97485917736,43379.974859177244,43379.974859176778,43379.97485917736,43379.974859177244,43379.974859177011,43379.974859177128,43379.974859177011,43379.97485917736,43379.974859177244,43379.974859177011,43379.97485917736,43379.974859177128,43379.974859177128,43379.974859177128,43379.974859177069,43379.974859177302,43379.974859176895,43379.974859177069,43379.974859177302,43379.974859177186,43379.974859177069,43379.974859177069,43379.974859177128,43379.974859177331,43379.974859177099,43379.974859177099,43379.974859177346,43379.974859177099,43379.974859177106,43379.974859177091,43379.974859176866,43379.974859177331,43379.974859177106,43379.974859177113,43379.974859177302,43379.974859177128,43379.974859177069,43379.974859177128,43379.974859177069,43379.97485917736,43379.974859177128,43379.974859177069,43379.974859177302,43379.974859177069,43379.974859177069,43379.974859176895,43379.974859177069,43379.97485917736,43379.974859177128,43379.974859177128,43379.974859177244,43379.974859177244,43379.974859177128,43379.974859177011,43379.974859177128,43379.97485917736,43379.974859176895,43379.974859177128,43379.974859177128,43379.974859177244,43379.974859177244,43379.974859177011,43379.974859177244,43379.974859176895,43379.97485917736,43379.974859177128,43379.974859177011,43379.974859177011,43379.97485917736,43379.974859177128,43379.974859176895,43379.974859177244,43379.974859177128,43379.974859177128,43379.974859177244,43379.974859177011,43379.974859177128,43379.974859177244,43379.974859177011,43379.974859177011,43379.974859177128,43379.97485917736,43379.974859176778,43379.974859177244,43379.974859177128,43379.974859176778,43379.974859177244,43379.974859177477,43379.974859176895,43379.974859176895,43379.974859177244,43379.974859177477,43379.974859176778,43379.974859176895,43379.974859177244,43379.974859177244,43379.974859177128,43379.974859177128,43379.974859177244,43379.974859177244,43379.974859177011,43379.974859176662,43379.97485917771,43379.974859177244,43379.974859176662,43379.974859177128,43379.974859177244,43379.974859177128,43379.974859177128,43379.974859177244,43379.974859177186,43379.974859177186,43379.974859176662,43379.974859177186,43379.974859177244,43379.974859177652,43379.974859177069,43379.97485917672,43379.974859177128,43379.974859177069,43379.974859176662,43379.974859177128,43379.974859177652,43379.974859177069,43379.974859177128,43379.97485917672,43379.974859177069,43379.974859177128,43379.974859176662,43379.974859177535,43379.974859177186,43379.974859177128,43379.974859177069,43379.974859176691,43379.974859177157,43379.974859177099,43379.974859176196,43379.974859176662,43379.974859176662,43379.974859176662,43379.974859176633,43379.974859176225,43379.974859176662,43379.974859176633,43379.974859176662,43379.974859176662,43379.974859176662,43379.974859176662,43379.974859176662,43379.974859176196,43379.974859176677,43379.974859176662,43379.974859176218,43379.974859177128,43379.974859176677,43379.974859176669,43379.974859176677,43379.974859177135,43379.974859176204,43379.974859177135,43379.974859176204,43379.974859177142,43379.974859177142,43379.974859176211,43379.974859177128,43379.974859177135,43379.974859176196,43379.974859177142,43379.974859176211,43379.974859177128,43379.974859176167,43379.974859177128,43379.974859176196,43379.974859177099,43379.974859177157,43379.974859176196,43379.974859177128,43379.974859176167,43379.974859177128,43379.974859176225,43379.974859177099,43379.974859177099,43379.974859176225,43379.974859177128,43379.974859176196,43379.974859177128,43379.974859176138,43379.974859177186,43379.974859176196,43379.974859177069,43379.974859177186,43379.974859176196,43379.974859177069,43379.974859176196,43379.974859177128,43379.974859176255,43379.974859177069,43379.974859176196,43379.974859177186,43379.974859177069,43379.974859176196,43379.974859177186,43379.974859176196,43379.974859177244,43379.974859176255,43379.974859177186,43379.974859177186,43379.974859176255,43379.974859177186,43379.974859176255,43379.974859177128,43379.974859176313,43379.974859177128,43379.974859176196,43379.974859177244,43379.974859177128,43379.974859176196,43379.974859177128,43379.974859176313,43379.974859177244,43379.974859176196,43379.974859177128,43379.974859177244,43379.974859176196,43379.974859177128,43379.974859176196,43379.974859177244,43379.974859176313,43379.974859177128,26878.764240436252,-13133.681738283487,-73793.246885205503,-143382.81649311446,-141011.07697034813,-157047.5465504498,-181208.8843201854,-197560.26688337419,-293186.98975002498,-328121.68092243082,-405192.04686700634,-467222.12046278128,-457379.14760342473,-468764.55631690274,-437338.87431464007,-441456.33553113893,-415436.72960846219,-401537.8386156956,-275342.72563555685,-201384.74132481706,-29439.284635305525,417.02654677419588,288.97575591446031,177.54600799828432,-826954.12888680876,10281.554456480719,10220.48137184989,10220.481371849773,10220.481371849773,10220.48137184989,10220.481371849773,10220.481371849773,10220.481371849773,10220.481371850006,10220.481371849773,10220.481371849773,10220.481371849773,10220.481371850006,10220.481371849773,10220.481371849773,10220.481371849773,10220.481371849541,10220.481371850006,10220.481371849773,10220.481371849773,10220.481371850006,10220.481371849773,10220.481371849773,10220.481371849773,10220.481371849773,10220.481371850006,10220.481371849773,10220.481371849773,10220.481371850006,10220.481371849773,10220.481371849773,10220.481371849541,10220.481371849773,10220.481371850006,10220.481371849773,10220.481371849773,10220.481371850006,10220.481371849773,10220.481371849773,10220.481371849773,10220.481371849773,10220.481371850006,10220.481371849773,10220.481371849773,10220.481371850006,10220.481371849541,10220.481371849773,10220.481371849773,10220.481371849773,10220.481371850006,10220.481371849773,10220.481371849773,10220.481371850006,10220.481371849773,10220.481371849773,10220.481371849773,10220.481371849773,10220.481371850006,10220.481371849773,10220.481371849773,10220.481371849773,10220.481371849773,10220.481371849773,10220.481371849773,10220.481371849773,10220.481371850006,10220.481371849773,10220.481371849773,10220.481371850006,10220.481371849773,10220.481371849773,10220.481371849773,10220.481371849773,10220.481371850006,10220.481371849541,10220.481371849773,10220.481371850006,10220.481371849773,10220.481371849773,10220.481371849773,10220.481371849773,10220.481371850006,10220.481371849773,10220.481371849773,10220.481371850006,10220.481371849773,10220.481371849773,10220.481371849773,10220.481371849773,10220.481371849773,10220.481371849773,10220.481371849773,10220.481371850006,10220.481371849773,10220.481371849773,10220.481371849773,10220.481371849773,10220.481371850006,10220.481371849773,10220.481371849773,10220.481371850006,10220.481371849773,10220.481371849773,10220.481371849541,10220.481371849773,10220.481371850006,10220.481371849773,10220.481371849773,10220.481371850006,10220.481371850006,10220.481371849773,10220.481371849773,10220.481371849773,10220.481371850239,10220.481371849773,10220.481371849773,10220.481371849773,10220.481371850239,10220.481371849773,4749.2499638153204,-8502.2671303502302,-28524.785123226702,-51453.603476691533,-50619.218806717086,-55919.384776965722,-63927.096356383532,-69263.749059418682,-100798.25243625022,-112309.83309959481,-137681.04988946184,-158115.39790865732,-154786.46614064137,-158490.28175409033,-148078.3706186238,-149358.32406114903,-140671.55325136404,-136014.63489499647,-94322.044153256516,-69947.101099149149,-13240.371434762319,-3341.0784228812004,-3383.0064832546664,-3418.4126880954168,-277663.99051170191,26.311431962028387,-2.8532709907974895E-12,-2.8532709908024525E-12,-2.8532709908036933E-12,-2.8532709907892177E-12,-2.8532709908036933E-12,-2.8532709908024525E-12,-2.8532709907970759E-12,-2.8532709907900448E-12,-2.8532709908032797E-12,-2.8532709908028661E-12,-2.8532709907966623E-12,-2.8532709907962487E-12,-2.8532709908032797E-12,-2.8532709907962487E-12,-2.8532709907974895E-12,-2.8532709907958351E-12,-2.8532709908032797E-12,-2.8532709907962487E-12,-2.8532709907900448E-12,-2.8532709908028661E-12,-2.8532709908032797E-12,-2.8532709907966623E-12,-2.8532709907966623E-12,-2.8532709908032797E-12,-2.8532709907962487E-12,-2.8532709907966623E-12,-2.8532709907962487E-12,-2.8532709908032797E-12,-2.8532709907966623E-12,-2.8532709908032797E-12,-2.8532709907962487E-12,-2.8532709907966623E-12,-2.8532709907966623E-12,-2.8532709908028661E-12,-2.8532709907966623E-12,-2.8532709907966623E-12,-2.8532709908032797E-12,-2.8532709908028661E-12,-2.8532709907900448E-12,-2.8532709907966623E-12,-2.8532709908028661E-12,-2.8532709908032797E-12,-2.8532709907900448E-12,-2.8532709908028661E-12,-2.8532709908032797E-12,-2.8532709907962487E-12,-2.8532709907904584E-12,-2.8532709908024525E-12,-2.8532709908036933E-12,-2.8532709907962487E-12,-2.8532709907904584E-12,-2.8532709908028661E-12,-2.8532709908032797E-12,-2.8532709907896312E-12,-2.8532709908032797E-12,-2.8532709908028661E-12,-2.8532709907974895E-12,-2.8532709907892177E-12,-2.8532709908036933E-12,-2.8532709908024525E-12,-2.8532709907970759E-12,-2.8532709907962487E-12,-2.8532709908032797E-12,-2.8532709907966623E-12,-2.8532709907966623E-12,-2.8532709907962487E-12,-2.8532709908036933E-12,-2.8532709907958351E-12,-2.8532709908036933E-12,-2.8532709907958351E-12,-2.8532709907974895E-12,-2.8532709907962487E-12,-2.8532709908032797E-12,-2.8532709907962487E-12,-2.8532709907962487E-12,-2.8532709908032797E-12,-2.8532709908028661E-12,-2.8532709907904584E-12,-2.8532709907966623E-12,-2.8532709908028661E-12,-2.8532709908032797E-12,-2.8532709907896312E-12,-2.8532709907966623E-12,-2.8532709908028661E-12,-2.8532709908036933E-12,-2.8532709907896312E-12,-2.8532709908032797E-12,-2.8532709908028661E-12,-2.8532709907904584E-12,-2.8532709907958351E-12,-2.8532709908036933E-12,-2.8532709908028661E-12,-2.8532709907904584E-12,-2.8532709908028661E-12,-2.8532709908032797E-12,-2.8532709907962487E-12,-2.8532709907900448E-12,-2.8532709908028661E-12,-2.8532709908041069E-12,-2.8532709907958351E-12,-2.8532709907970759E-12,-2.8532709908024525E-12,-2.8532709907970759E-12,-2.8532709907958351E-12,-2.8532709907970759E-12,-2.8532709908032797E-12,-2.8532709907966623E-12,-2.8532709908028661E-12,-2.8532709907966623E-12,-2.8532709907962487E-12,-2.8532709907970759E-12,-2.8532709908024525E-12,-2.8532709907974895E-12,-2.8532709907958351E-12,-2.8532709907970759E-12,-2.8532709908024525E-12,-2.8532709907970759E-12,-2.8532709907962487E-12,-2.8532709908032797E-12,-2.8532709908032797E-12,-2.8532709907900448E-12,-2.8532709907962487E-12,-2.8532709908036933E-12,-2.8532709907958351E-12,-2.8532709907970759E-12,-2.8532709908024525E-12,-2.8532709908041069E-12,-2.8532709907892177E-12,-2.8532709907970759E-12,-2.8532709908028661E-12,-2.8532709908032797E-12,-2.8532709907896312E-12,-2.8532709908032797E-12,-2.8532709908032797E-12,-2.8532709907966623E-12,-2.8532709907896312E-12,-2.8532709908036933E-12,-2.8532709908024525E-12,-2.8532709907970759E-12,-2.8532709907958351E-12,-2.8532709908041069E-12,-2.8532709907962487E-12,-2.8532709907966623E-12,-2.8532709907962487E-12,-2.8532709908032797E-12,-2.8532709907962487E-12,-2.8532709907966623E-12,-2.8532709907966623E-12,-2.8532709908036933E-12,-2.8532709907950079E-12,-2.8532709908045205E-12,-2.8532709907958351E-12,-2.8532709907962487E-12,-2.8532709907974895E-12,-2.8532709907966623E-12,-2.8532709908028661E-12,-2.8532709907966623E-12,-2.853270990802039E-12,-2.853270990797903E-12,-2.8532709907958351E-12,-2.8532709907966623E-12,-2.8532709908032797E-12,-2.8532709907962487E-12,-2.8532709907966623E-12,-2.8532709908036933E-12,-2.853270990802039E-12,-2.8532709907900448E-12,-2.8532709907974895E-12,-2.8532709908024525E-12,-2.8532709908036933E-12,-2.8532709907896312E-12,-2.8532709908032797E-12,-2.8532709908036933E-12,-2.8532709907950079E-12,-2.853270990790872E-12,-2.8532709908032797E-12,-2.8532709908028661E-12,-2.8532709907970759E-12,-2.8532709907892177E-12,-2.8532709908036933E-12,-2.8532709908032797E-12,-2.8532709907958351E-12,-2.8532709907970759E-12,-2.8532709908032797E-12,-2.8532709907962487E-12,-2.8532709907900448E-12,-2.8532709908028661E-12,-2.8532709908024525E-12,-2.8532709907983166E-12,-2.8532709907954215E-12,-2.8532709908032797E-12,-2.8532709907962487E-12,-2.8532709907966623E-12,-2.8532709907970759E-12,-2.8532709908028661E-12,-2.8532709907962487E-12,-2.8532709908045205E-12,-2.8532709907950079E-12,-2.8532709907970759E-12,-2.8532709907958351E-12,-2.8532709908036933E-12,-2.8532709907970759E-12,-2.8532709907962487E-12,-2.8532709908028661E-12,-2.8532709908041069E-12]
[null,null,null,null,null,null,101,"Total Equity Flows:",21809586.444462352,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-74738.176738700364,-74940.941147863137,-136750.7742604987,-137123.3623995136,-137498.43556484833,-137876.22937429504,-207439.56436082709,-208010.55012614815,-241591.65288765213,-257748.98579189018,-489189.92855331243,-852031.81703306502,-941992.534494997,-930489.4399534259,-866544.2486470642,-975717.32715591846,-1117485.0842921687,-1070886.0137004824,-1068087.1176554647,-1136654.5675571205,-1131667.0807832184,-1138545.5747448546,-1027343.5246526902,-1056896.3339293292,-1078519.8295892812,-1075974.6601078471,-765517.6670552789,-288783.57973730972,-26477.070532206915,97271.307776794551,203810.05411924259,204602.28180613948,204383.01517927571,-2266859.7625780916,285106.32024145796,290627.09123718139,289768.61479978525,286200.83229020896,285365.46137220616,284530.09045419464,283694.71953618887,282859.34861817962,282023.97770017094,281188.60678216396,280353.23586415715,279517.86494614591,278682.49402814015,277847.12311012991,277011.75219212502,274074.39448991354,273256.95777085121,272439.52105178731,271622.08433272317,270804.64761365991,269987.21089459519,269169.77417553286,268352.33745646814,267534.90073740494,266717.46401834104,265900.02729927498,265082.59058021463,262320.81608576485,261519.96850072514,260719.12091568336,259918.27333064127,259117.42574560427,258316.57816056267,257515.73057552165,256714.88299048209,255914.03540544293,255113.18782040256,254312.34023536032,253511.49265032104,250912.13262304888,250126.62998698046,249341.12735091356,248555.62471484259,247770.12207877531,246984.61944270603,246199.11680663677,245413.61417056975,244628.11153450192,243842.60889843071,243057.10626236247,242271.60362629636,239822.47698116131,239051.16842289269,238279.85986462273,237508.55130635219,236737.24274808343,235965.93418981359,235194.62563154296,234423.31707327301,233652.00851500538,232880.69995673373,232109.39139846482,231338.08284019429,229065.49029877773,228306.99088085597,227548.49146293593,226789.99204501623,226031.49262709328,225272.99320917253,224514.49379125418,223755.99437333143,222997.49495541162,222238.99553748674,221480.49611957045,220721.99670164904,219279.55901518901,218526.89592373488,217774.2328322735,217021.56974081541,216268.90664936157,215516.2435578997,214763.58046644568,214010.91737498422,213258.25428352802,212505.5911920701,211752.92810061041,211000.26500915445,210159.92267427873,209408.007847987,208656.09302169838,207904.17819540951,207152.26336911818,206400.34854282736,205648.43371654072,204896.51889025027,204144.60406395956,203280.91351869219,202173.96420187343,200227.58090062189,197055.21675667405,193710.87063988045,190351.18095274665,187061.91194752901,183637.83829152639,180553.55116309246,177960.82258838209,176624.17823063984,175487.975840167,174420.62881878979,173359.71702555753,172303.75540877212,171313.28192645661,170450.61448820011,169655.45923059189,168954.27880283914,168236.54891411218,167519.67384415003,166913.92678142287,166310.17110954403,165706.61046172003,162027.56738903618,161488.98775868487,160964.59141151063,160440.19506433586,159915.79871715742,159391.40236998501,158867.00602280983,158342.6096756332,157818.21332845942,157293.81698128328,156769.42063410717,156245.02428693435,155720.62793975772,155196.23159258161,154671.83524540733,154147.43889823448,153623.04255105602,153098.64620388177,152574.24985670799,152049.85350953229,151525.45716235432,151001.0608151819,150476.66446800579,149952.26812083108,149427.87177365631,148903.47542648023,148379.07907930456,147854.68273212988,147330.28638495557,146805.8900377785,146281.49369060426,145757.09734343138,145232.70099625198,144708.30464907966,144183.90830190488,143659.51195472828,143135.11560755217,142610.7192603788,142086.32291320272,141561.92656602798,141037.53021885233,140513.13387167806,139988.73752450151,139464.34117732674,138939.9448301525,138415.54848297546,137891.15213580115,137366.7557886283,136842.35944144891,136317.96309427655,135793.56674710181,135269.17039992521,134744.77405274907,134220.37770557479,133695.98135840055,133171.5850112249,132647.18866404923,132122.79231687498,131598.39596969841,131073.99962252367,130549.60327534942,130025.20692817142,129500.8105809995,128976.41423382475,128452.01788664584,127927.62153947345,127403.22519229872,126878.82884512213,126354.43249794601,125830.03615077173,125305.63980359794,124781.24345642136,124256.84710924616,123732.45076207189,123208.05441489439,122683.65806772151,122159.2617205454,121634.86537337021,121110.46902619548,120586.07267902076,120061.67633184463,119537.27998466991,119012.88363749425,118488.48729031906,117964.09094314385,117439.69459596821,116915.2982487944,116090.35609972196,115568.52280546652,115046.68951121156,114524.85621695801,114003.02292270305,113481.18962844902,112959.35633419592,112437.52303993955,111915.68974568552,111393.85645143196,110872.02315717607,110350.18986292204,103949.92460015192,103478.23877510946,103006.55295006839,102534.86712502825,102063.18129998673,101591.4954749452,101119.80964990506,100648.12382486353,100176.43799982293,99704.752174780937,99233.066349740329,98761.380524699256,89467.676526544528,89071.26092901839,88674.845331493183,88278.429733967045,87882.014136441852,87485.598538915699,87089.182941390492,86692.767343864369,86296.351746339162,85899.936148813023,85503.520551287802,85107.104953761693,81466.557349741401,81097.827563439088,80729.097777135845,80360.367990832136,79991.638204529605,79622.908418226827,79254.178631923132,78885.448845620587,78516.719059318042,78147.98927301458,77779.259486711569,77410.52970040834,77041.799914105562,76673.070127803017,76304.340341499323,75935.610555196065,75566.880768893781,75198.150982590538,74829.421196287527,74460.691409984283,74091.961623681738,73723.231837378742,73354.50205107528,72985.772264772502,72617.042478469491,72248.312692166481,71879.582905863717,71510.853119560241,71142.123333257477,70773.393546954932,70404.66376065099,70035.933974348227,69667.204188045449,69298.474401742686,68929.744615439442,68561.014829136198,68192.285042833653,67823.555256530657,67454.825470227181,67086.095683924417,66717.365897621406,66348.636111318279,65979.906325015632,65611.176538712505,65242.446752409051,64873.716966106622,64504.987179803502,64136.257393500258,63767.527607197371,63398.797820894251,63030.068034591597,62661.338248288477,62292.608461985234,61923.878675682579,61555.148889379336,61186.419103076332,60817.689316773321,60448.95953047026,60080.229744167496,59711.499957864071,59342.770171561249,58974.040385258471,58605.310598955351,58236.580812652232,57867.851026349221,57499.121240046275,57130.391453743468,56761.661667440232,56392.931881137236,56024.202094834473,55655.472308531214,55286.742522228218,54918.012735925193,54549.282949621964,54180.553163319426,53811.82337701619,53443.093590713193,53074.363804410386,52705.634018107201,52336.904231804139,51968.174445501187,51599.444659198125,51230.714872895405,50861.985086592176,50493.255300289107,50124.525513986337,49755.795727683093,49387.065941380089,49018.336155076904,48649.606368774083,48280.876582471363,47912.146796168119,47543.417009865123,47174.687223562229,46805.957437259225,46437.227650956105,46068.497864652978,45699.768078350091,45331.03829204732,44962.308505743844,44593.57871944108,44224.84893313807,43856.119146835183,43487.389360532172,43118.659574228936,42749.929787926158,42381.200001622812,42012.470215320267,41643.740429017031,41275.010642713911,40906.2808564109,40537.551070108246,40168.821283805009,39800.091497501773,39431.361711199119,39062.631924895992,38693.902138592981,38325.172352290094,37956.442565986858,37587.712779683963,37218.982993381083,36850.25320707784,36481.523420774836,36112.793634471949,35744.063848169171,35375.334061865593,35006.604275563048,34637.874489259928,34269.144702956575,33900.41491665403,33531.685130351252,33162.955344047674,32794.225557744663,32425.495771442009,32056.765985139238,31688.036198835533,31319.306412532642,30950.576626229988,30581.84683992698,30213.117053623857,29844.387267320861,29475.65748101797,29106.927694714966,28738.197908411723,28369.46812210837,28000.738335806414,27632.008549502938,27263.278763199352,26894.548976896818,26525.819190593924,26157.089404290804,25788.359617987793,25419.629831684906,25050.900045381844,24682.170259078834,24313.44047277531,23944.71068647283,23575.980900169878,23207.251113867282,22838.521327563689,22469.791541260336,22101.061754957747,21732.331968654671,21363.602182351267,20994.87239604873,20626.142609746243,20257.412823442657,19888.683037139708,19519.953250836297,19151.223464533643,18782.493678230694,18413.763891927225,18045.034105625095,17676.304319321735,17307.574533018673,16938.844746715607,16570.114960412226,16201.385174109686,15832.655387806622,15463.925601502726,15095.195815200188,14726.466028897185,14357.736242594183,13989.006456291152,13620.276669987741,13251.546883685181,12882.817097382151,12514.087311079182,12145.357524776178,11776.627738473175,11407.897952170173,11039.168165867173,10670.438379563702,10301.708593261183,9932.97880695817,9564.2490206547263,9195.5192343526378,8826.7894480491796,8458.0596617461724,8089.3298754431744,7720.6000891406329,7351.8703028367036,6983.1405165346277,6614.4107302306984,6245.6809439286271,5876.9511576256273,5508.2213713216943,5139.4915850196112,4770.7617987166204,4402.0320124126747,4033.3022261106225,3664.5724398066841,3295.842653504601,2927.1128672006353,2558.3830808985977,2189.6532945946665,1820.9235082925616,1452.1937219896217,1083.4639356856542,714.73414938358758,346.00436307961996,-22.725423222417593,-391.45520952631961,-760.18499582845186,-1128.9147821314516,-1497.64456843533,-1866.3743547374274,-2235.1041410413641,-2603.8339273434326,-2972.5637136474202,-3341.2934999493787,-3710.0232862533671,-4078.7530725555011,-4447.4828588583832,-4816.212645162379,-5184.9424314645039,-5553.6722177683769,-5922.4020040704509,-6291.1317903743238,-6659.8615766765142,-7028.5913629803872,-7397.3211492824039,-7766.0509355855193,-8134.7807218893913,-8503.510508191408,-8872.2402944953974,-9240.9700807973568,-9609.6998671013444,-9978.4296534034202,-10347.15943970642,-10715.889226010351,-11084.619012312427,-11453.348798616356,-11822.07858491849,-12190.808371222305,-12559.538157524497,-12928.267943828427,-13296.997730130379,-13665.727516433501,-14034.457302737432,-14403.187089039508,-14771.916875343322,-15140.646661645398,-15509.376447949446,-15878.106234251512,-16246.836020554403,-16615.565806858449,-16984.295593160525,-17353.025379464456,-17721.755165766415,-18090.484952070346,-18459.214738372531,-35259.024998286768,-75329.887577640664,-135620.01327791286,-204286.58461646395,-200706.17104647792,-215475.89147661618,-238199.63941515161,-252941.25308572527,-346482.30011168408,-378776.42943373194,-452730.21203520236,-511052.52541982575,-497279.99717118783,-504729.29514300445,-469452.67356055771,-469835.25513521204,-440173.85368569195,-422802.82077797269,-293730.96539976611,-217746.88935444478,-44820.430554602695,-14840.774775646723,-14971.826076292878,-15085.238541705685,-838703.11295927793,2003.4288253405814,1855.2220884393482,1768.3479967785079,1681.4739051177858,1594.5998134571782,1507.7257217963381,1420.8516301356142,1333.9775384748921,1247.103446814401,1160.229355153446,1073.3552634927221,986.48117183199827,899.60708017150716,812.73298851055051,725.8588968498284,638.98480518910446,552.11071352814963,465.2366218678913,378.36253020693277,291.48843854621242,204.61434688571958,117.74025522476283,30.866163564040761,-56.007928096683152,-142.88201975740341,-229.75611141789631,-316.63020307885489,-403.50429473957519,-490.37838640006805,-577.2524780610247,-664.126569721745,-751.00066138270358,-837.87475304319094,-924.74884470368386,-1011.6229363646406,-1098.4970280253629,-1185.3711196858537,-1272.2452113468123,-1359.1193030075326,-1445.9933946682584,-1532.8674863289787,-1619.7415779894716,-1706.6156696504283,-1793.4897613111505,-1880.3638529716416,-1967.237944632833,-2054.1120362933202,-2140.986127954046,-2227.8602196147663,-2314.7343112752574,-2401.608402936216,-2488.4824945969362,-2575.3565862574287,-2662.2306779183873,-2749.1047695791076,-2835.9788612398315,-2922.8529529005536,-3009.7270445610452,-3096.6011362220038,-3183.4752278827241,-3270.3493195434498,-3357.2234112041738,-3444.0975028648959,-3530.9715945256198,-3617.8456861863419,-3704.7197778468326,-3791.5938695077912,-3878.4679611685115,-3965.3420528290044,-4052.2161444899612,-4139.0902361506805,-4225.9643278114063,-4312.8384194721266,-4399.7125111326195,-4486.5866027938091,-4573.4606944542984,-4660.3347861147895,-4747.2088777757481,-4834.0829694364684,-4920.9570610971941,-5007.8311527579144,-5094.7052444184073,-5181.5793360793641,-5268.4534277400862,-5355.3275194005764,-5442.2016110615359,-5529.0757027222562,-5615.949794382982,-5702.8238860437023,-5789.697977704428,-5876.5720693651519,-5963.4461610258722,-6050.3202526863652,-6137.1943443473237,-6224.068436008044,-6310.942527668768,-6397.8166193294883,-6484.690710989983,-6571.5648026509398,-6658.4388943116601,-6745.3129859721512,-6832.1870776331116,-6919.0611692938319,-7005.9352609547886,-7092.8093526152761,-7179.6834442757709,-7266.5575359367276,-7353.4316275974479,-7440.305719257939,-7527.1798109186657,-7614.0539025796224,-7700.9279942403427,-7787.8020859010667,-7874.6761775613286,-7961.5502692225182,-8048.4243608832385,-8135.2984525439624,-8222.1725442042261,-8309.0466358654157,-13843.89940207644,-27079.466173284218,-46944.619194082981,-69533.529395998179,-68265.335231319244,-73112.712136337228,-80611.076170938308,-85381.667780956297,-116193.40765143125,-126799.27895124849,-151108.034488412,-170285.24760446549,-165626.48291424001,-167998.87234913636,-156284.0444410858,-156299.891931222,-146380.49414285881,-140547.65948686923,-97876.137859174225,-72803.050937744134,-15742.774515088158,-5773.0103413120532,-5786.3610408344421,-5792.8612141969543,-278843.83882420429,26.423255548522967,6.5311498081740363E-10,6.5313869505534744E-10,6.5316240929329476E-10,6.531861235312579E-10,6.5320983776919219E-10,6.5323355200714209E-10,6.5325726624509614E-10,6.5328098048305183E-10,6.5330469472098726E-10,6.5332840895893634E-10,6.5335212319689121E-10,6.5337583743484039E-10,6.5339955167278202E-10,6.5342326591073782E-10,6.5344698014868524E-10,6.5347069438663556E-10,6.5349440862457678E-10,6.5351812286253247E-10,6.5354183710048724E-10,6.5356555133842318E-10,6.5358926557637143E-10,6.5361297981432672E-10,6.5363669405227548E-10,6.5366040829021743E-10,6.5368412252817323E-10,6.5370783676612148E-10,6.5373155100407066E-10,6.5375526524201229E-10,6.5377897947996757E-10,6.5380269371790951E-10,6.5382640795586521E-10,6.5385012219381356E-10,6.5387383643176223E-10,6.5389755066970479E-10,6.5392126490765956E-10,6.5394497914560832E-10,6.5396869338355037E-10,6.5399240762149945E-10,6.5401612185946093E-10,6.5403983609740288E-10,6.5406355033534544E-10,6.5408726457329369E-10,6.5411097881125569E-10,6.5413469304919153E-10,6.5415840728713989E-10,6.5418212152509548E-10,6.5420583576305004E-10,6.5422955000098671E-10,6.5425326423893413E-10,6.5427697847689024E-10,6.5430069271484459E-10,6.5432440695278085E-10,6.543481211907292E-10,6.5437183542869162E-10,6.5439554966662674E-10,6.5441926390457571E-10,6.5444297814252975E-10,6.5446669238048669E-10,6.5449040661842087E-10,6.5451412085637088E-10,6.5453783509432492E-10,6.5456154933227441E-10,6.5458526357021605E-10,6.5460897780817133E-10,6.5463269204611999E-10,6.5465640628406917E-10,6.5468012052201039E-10,6.5470383475996692E-10,6.5472754899790772E-10,6.5475126323586424E-10,6.5477497747381125E-10,6.5479869171176106E-10,6.5482240594970289E-10,6.5484612018765859E-10,6.5486983442560736E-10,6.5489354866354899E-10,6.5491726290149796E-10,6.5494097713945904E-10,6.549646913774015E-10,6.5498840561534396E-10,6.5501211985329231E-10,6.5503583409125462E-10,6.5505954832919615E-10,6.5508326256713872E-10,6.5510697680508655E-10,6.5513069104304938E-10,6.551544052809845E-10,6.5517811951893348E-10,6.5520183375689455E-10,6.5522554799483783E-10,6.5524926223277864E-10,6.5527297647072813E-10,6.552966907086892E-10,6.5532040494662556E-10,6.5534411918457381E-10,6.5536783342252961E-10,6.5539154766048448E-10,6.5541526189842032E-10,6.5543897613636764E-10,6.5546269037432468E-10,6.5548640461227211E-10,6.5551011885021539E-10,6.5553383308816954E-10,6.5555754732611934E-10,6.5558126156406686E-10,6.5560497580200922E-10,6.5562869003996471E-10,6.5565240427790717E-10,6.5567611851586204E-10,6.5569983275381101E-10,6.5572354699175885E-10,6.5574726122970214E-10,6.5577097546765576E-10,6.5579468970560629E-10,6.5581840394355361E-10,6.55842118181497E-10,6.5586583241945104E-10,6.5588954665740053E-10,6.5591326089534216E-10,6.5593697513329083E-10,6.5596068937125273E-10,6.5598440360919519E-10,6.5600811784713651E-10,6.5603183208509303E-10,6.5605554632304035E-10,6.5607926056098385E-10,6.5610297479893086E-10,6.5612668903689441E-10,6.5615040327483521E-10,6.5617411751277809E-10,6.5619783175072624E-10,6.5622154598868855E-10,6.5624526022662367E-10,6.5626897446457243E-10,6.5629268870252782E-10,6.5631640294048331E-10,6.5634011717841801E-10,6.5636383141636792E-10,6.5638754565432196E-10,6.5641125989227197E-10,6.5643497413021226E-10,6.5645868836816878E-10,6.5648240260611703E-10,6.5650611684406621E-10,6.5652983108200784E-10,6.5655354531996354E-10,6.5657725955791189E-10,6.5660097379586056E-10,6.5662468803380219E-10,6.5664840227175954E-10,6.5667211650969869E-10,6.5669583074765593E-10,6.5671954498560439E-10,6.5674325922355171E-10,6.5676697346150131E-10,6.5679068769944387E-10,6.5681440193739863E-10,6.5683811617534192E-10,6.5686183041329472E-10,6.5688554465124556E-10,6.5690925888919339E-10,6.5693297312713534E-10,6.5695668736509103E-10,6.5698040160303939E-10,6.5700411584098102E-10,6.5702783007893134E-10,6.570515443168922E-10,6.5707525855483332E-10,6.5709897279277702E-10,6.5712268703072444E-10,6.5714640126868717E-10,6.5717011550662218E-10,6.5719382974457043E-10,6.5721754398252789E-10,6.5724125822048069E-10,6.5726497245841705E-10,6.5728868669636612E-10,6.5731240093432058E-10,6.57336115172277E-10,6.5735982941021129E-10,6.5738354364816037E-10,6.5740725788611648E-10,6.57430972124064E-10,6.5745468636200626E-10,6.5747840059996205E-10,6.5750211483791703E-10,6.5752582907585297E-10,6.5754954331380205E-10,6.5757325755175475E-10,6.5759697178970631E-10,6.5762068602764711E-10,6.5764440026560281E-10,6.5766811450355116E-10,6.5769182874149941E-10,6.5771554297944228E-10,6.5773925721739757E-10,6.5776297145533806E-10,6.5778668569329624E-10,6.5781039993124283E-10,6.5783411416919274E-10,6.5785782840713354E-10,6.5788154264508883E-10,6.5790525688303832E-10,6.5792897112098047E-10,6.5795268535892779E-10]
[null,null,null,null,null,null,105,"Debt Principal Payment:",20428107.148978096,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-420.0593541619146,-834.07004088802569,1589.5661036736856,-1387.6641478554957,2397.1756481864286,5691.3806905420934,9411.8054605842772,14064.168922515295,17281.037508719921,22423.147786119422,28166.100404002216,33676.500096022901,41129.189747939243,49581.898409183843,63247.562457583866,55904.101872660824,60509.721213991339,63730.597461955003,66574.678020159277,68437.619766457952,72376.14452201518,73352.318633883275,73448.487761148499,73572.188591733531,82374.937113331689,87924.88244394958,87924.882443947834,85558.423721017665,85558.423721020576,85558.423721019179,85558.423721017665,85558.423721018713,85558.423721017665,85558.423721018713,85558.423721020459,85558.423721018713,85558.423721018713,85558.423721017782,85558.423721018131,83721.98351873178,83721.983518729452,83721.983518728812,83721.983518730616,83721.983518729685,83721.983518729219,83721.983518730383,83721.983518730616,83721.983518730674,83721.983518728055,83721.983518730616,83721.9835187305,82023.276331613946,82023.276331614004,82023.276331610919,82023.276331612142,82023.276331613131,82023.276331613946,82023.276331612142,82023.276331613015,82023.276331614004,82023.276331614063,82023.276331611793,82023.276331613131,80451.972183528647,80451.97218352952,80451.972183530277,80451.972183530685,80451.9721835276,80451.972183530335,80451.972183530626,80451.972183529404,80451.972183530394,80451.972183528473,80451.972183530685,80451.972183528414,78998.515846553084,78998.515846552793,78998.515846553433,78998.515846551803,78998.51584655256,78998.515846553782,78998.515846551571,78998.515846553724,78998.515846552269,78998.515846552036,78998.515846553375,78998.515846552036,77686.882470733137,77686.882470732031,77686.882470730576,77686.882470734359,77686.882470730576,77686.882470732467,77686.882470734214,77686.882470730983,77686.882470734476,77686.882470730488,77686.882470732351,77686.882470734476,77089.293948119419,77089.293948122184,77089.293948121514,77089.293948119768,77089.293948122417,77089.29394812035,77089.293948122213,77089.293948121369,77089.293948122213,77089.293948120321,77089.293948120321,77089.293948122213,77012.681065836689,77012.681065837882,77012.68106583858,77012.681065836892,77012.681065837765,77012.68106583695,77012.681065837649,77012.681065837925,77012.681065837634,76915.156754215568,76604.558783646222,75558.910113777529,73434.691632690185,71142.338074194602,68817.086646470561,66533.48664121957,64112.833730270126,61968.042237798465,60233.882080164316,59580.895930767234,59097.239725356063,58669.543667210601,58243.822291347708,57818.796557688955,57447.291784555375,57184.136151905564,56977.645517685909,56851.390702044067,56709.621963024503,56567.392417470874,56520.911602362445,56475.77279167212,56430.419949922922,53701.318604584696,53689.047139009039,53689.047139009948,53689.047139010436,53689.047139008078,53689.047139009512,53689.047139009941,53689.047139009017,53689.047139010436,53689.047139009941,53689.047139007642,53689.047139009948,53689.04713900997,53689.047139008551,53689.04713900997,53689.047139010414,53689.047139008107,53689.047139009948,53689.047139010407,53689.047139009046,53689.047139008544,53689.04713900997,53689.047139010407,53689.047139009046,53689.04713900901,53689.047139010443,53689.047139008078,53689.047139010443,53689.047139009941,53689.047139007154,53689.047139010436,53689.04713901088,53689.047139008573,53689.047139009934,53689.047139009046,53689.047139010407,53689.047139008115,53689.047139010407,53689.047139009046,53689.04713900901,53689.047139010443,53689.047139009941,53689.047139008551,53689.047139009039,53689.047139010414,53689.0471390081,53689.04713900997,53689.047139011338,53689.047139008093,53689.047139009024,53689.047139010421,53689.047139009956,53689.047139008559,53689.047139009024,53689.047139010421,53689.047139009024,53689.047139009956,53689.04713900949,53689.047139008078,53689.047139010421,53689.047139009956,53689.047139008093,53689.047139010421,53689.047139009956,53689.047139008559,53689.047139009956,53689.04713900949,53689.047139010421,53689.047139008093,53689.047139009956,53689.047139009475,53689.047139009024,53689.047139010421,53689.04713900949,53689.047139008559,53689.047139009956,53689.04713900949,53689.047139009024,53689.047139009024,53689.047139010894,53689.047139009039,53689.047139009504,53689.04713900949,53689.047139009039,53689.04713900997,53689.047139008573,53689.047139009956,53426.537251942922,53426.537251942456,53426.537251941991,53426.537251941991,53426.537251942922,53426.537251942456,53426.537251943388,53426.537251942456,53426.537251943155,53426.537251942689,53426.537251942216,53426.537251942689,48291.150542107593,48291.150542106428,48291.150542106661,48291.150542107127,48291.150542106894,48291.150542106428,48291.15054210736,48291.150542106428,48291.150542107825,48291.150542106428,48291.150542106428,48291.15054210736,40583.597074839818,40583.597074839818,40583.59707484005,40583.597074839585,40583.597074839818,40583.59707484005,40583.597074839818,40583.59707484005,40583.59707484005,40583.597074839818,40583.59707484005,40583.597074839585,37748.920430341728,37748.920430341728,37748.920430341728,37748.920430341495,37748.920430341495,37748.920430341961,37748.920430341495,37748.920430341495,37748.920430341728,37748.920430341495,37748.920430341961,37748.920430341263,37748.920430341728,37748.920430341961,37748.920430341495,37748.920430341263,37748.920430341961,37748.920430341495,37748.920430341728,37748.920430341495,37748.920430341728,37748.920430341961,37748.920430341263,37748.920430341728,37748.920430341495,37748.920430341728,37748.920430341495,37748.920430341728,37748.920430341495,37748.920430341961,37748.920430341495,37748.920430341495,37748.920430341728,37748.920430341728,37748.920430341728,37748.920430341263,37748.920430341728,37748.920430341961,37748.920430341495,37748.920430341379,37748.920430341845,37748.920430341495,37748.920430341728,37748.920430341612,37748.920430341728,37748.920430341728,37748.920430341612,37748.920430341728,37748.920430341495,37748.920430341495,37748.920430341728,37748.920430341845,37748.920430341612,37748.920430341728,37748.920430341845,37748.920430341437,37748.920430341554,37748.920430341728,37748.920430341728,37748.920430341554,37748.920430341495,37748.920430341961,37748.920430341554,37748.920430341495,37748.920430341757,37748.920430341554,37748.920430341757,37748.920430341495,37748.920430341772,37748.920430341757,37748.920430341524,37748.920430341743,37748.920430341517,37748.92043034151,37748.92043034175,37748.92043034175,37748.920430341539,37748.920430341743,37748.920430341757,37748.920430341495,37748.920430341554,37748.920430341728,37748.920430341786,37748.920430341495,37748.920430341612,37748.920430341786,37748.920430341612,37748.920430341612,37748.920430341495,37748.920430341612,37748.920430341728,37748.920430341728,37748.920430341495,37748.920430341845,37748.920430341728,37748.920430341495,37748.920430341612,37748.920430341728,37748.920430341728,37748.920430341612,37748.920430341495,37748.920430341728,37748.920430341612,37748.920430341728,37748.920430341612,37748.920430341612,37748.920430341612,37748.920430341612,37748.920430341728,37748.920430341612,37748.920430341495,37748.920430341845,37748.920430341495,37748.920430341728,37748.920430341379,37748.920430341845,37748.920430341612,37748.920430341612,37748.920430341728,37748.920430341495,37748.920430341845,37748.920430341379,37748.920430341728,37748.920430341612,37748.920430341728,37748.920430341263,37748.920430341845,37748.920430341612,37748.920430341379,37748.920430341845,37748.920430341728,37748.920430341495,37748.920430341379,37748.920430341845,37748.920430341728,37748.920430341612,37748.920430341263,37748.920430341961,37748.920430341612,37748.920430341379,37748.920430341845,37748.920430341612,37748.920430341961,37748.920430341554,37748.920430341321,37748.92043034167,37748.920430341903,37748.920430341088,37748.920430341612,37748.920430342136,37748.920430341612,37748.920430341612,37748.92043034167,37748.920430341612,37748.920430341612,37748.920430341146,37748.920430342136,37748.92043034167,37748.920430341612,37748.920430341554,37748.920430341612,37748.920430341612,37748.920430341554,37748.920430341554,37748.920430341554,37748.92043034167,37748.920430341554,37748.920430342019,37748.920430341146,37748.920430341554,37748.920430341612,37748.920430341554,37748.920430341583,37748.920430341612,37748.920430341554,37748.920430342048,37748.920430341117,37748.920430341612,37748.920430341554,37748.920430340651,37748.920430341117,37748.920430341612,37748.920430341088,37748.920430341117,37748.920430341117,37748.920430341146,37748.920430341554,37748.920430340651,37748.920430341117,37748.920430341583,37748.920430341117,37748.920430341117,37748.920430341132,37748.920430341132,37748.920430341583,37748.920430340673,37748.920430341117,37748.920430341597,37748.920430341132,37748.920430341132,37748.92043034159,37748.920430341124,37748.920430341124,37748.92043034159,37748.920430341124,37748.920430341597,37748.920430341597,37748.920430341124,37748.920430341132,37748.920430341575,37748.920430341132,37748.920430341132,37748.920430341583,37748.920430341102,37748.920430341117,37748.920430341583,37748.920430341102,37748.920430341117,37748.920430341146,37748.920430341554,37748.920430341583,37748.920430340651,37748.920430341612,37748.920430341554,37748.920430340651,37748.920430341583,37748.920430341612,37748.920430340622,37748.920430341583,37748.920430341554,37748.92043034071,37748.920430341554,37748.920430341554,37748.920430340739,37748.920430341554,37748.920430341554,37748.920430340622,37748.920430341612,37748.920430341612,37748.920430340622,37748.920430341554,37748.920430341612,37748.92043034068,37748.920430341554,37748.920430341612,37748.92043034068,37748.92043034167,37748.92043034167,37748.92043034068,37748.92043034167,37748.920430341612,37748.92043034068,37748.920430341612,37748.920430341612,37748.92043034167,37748.92043034068,37748.920430341554,37748.92043034167,37748.920430340739,37748.920430341612,37748.920430341554,37748.920430340739,37748.920430341612,37748.920430341612,37748.92043034068,37748.920430341612,37748.920430341728,37748.920430340564,37748.920430341612,37748.920430341728,37748.92043034068,37748.920430341612,23389.693882302145,-11428.828820332888,-64214.31579914422,-124770.62396756664,-122706.75447900512,-136661.56695015088,-157686.57722093072,-171915.42454755143,-255129.06319593557,-285528.9627257688,-352595.00232177007,-406573.09521040099,-398007.81594336475,-407915.31102576619,-380568.92428341287,-384151.9073612314,-361509.84643813281,-349415.13841077371,-239601.12182709505,-175243.45278746099,-25617.839033607281,362.89329310634355,251.46447990636517,154.49917042161979,-719609.12177169416,8946.9295991491272,8893.7842706963384,8893.7842706961055,8893.7842706962219,8893.7842706962219,8893.7842706963384,8893.7842706961055,8893.7842706962219,8893.7842706963384,8893.7842706962219,8893.7842706962219,8893.7842706961055,8893.7842706964548,8893.7842706962219,8893.7842706961055,8893.7842706962219,8893.7842706961055,8893.7842706964548,8893.7842706961055,8893.7842706962219,8893.7842706964548,8893.7842706961055,8893.7842706962219,8893.7842706962219,8893.7842706961055,8893.7842706963384,8893.7842706963384,8893.7842706961055,8893.7842706963384,8893.7842706961055,8893.7842706963384,8893.7842706961055,8893.7842706961055,8893.7842706965712,8893.7842706961055,8893.7842706961055,8893.7842706963384,8893.7842706963384,8893.7842706961055,8893.7842706961055,8893.7842706963384,8893.7842706963384,8893.7842706961055,8893.7842706963384,8893.7842706963384,8893.7842706961055,8893.7842706961055,8893.7842706963384,8893.7842706961055,8893.7842706963384,8893.7842706963384,8893.7842706961055,8893.7842706963384,8893.7842706961055,8893.7842706963384,8893.7842706961055,8893.7842706961055,8893.7842706965712,8893.7842706961055,8893.7842706961055,8893.7842706963384,8893.7842706963384,8893.7842706961055,8893.7842706961055,8893.7842706963384,8893.7842706963384,8893.7842706961055,8893.7842706963384,8893.7842706963384,8893.7842706961055,8893.7842706961055,8893.7842706963384,8893.7842706961055,8893.7842706963384,8893.7842706963384,8893.7842706961055,8893.7842706963384,8893.7842706961055,8893.7842706963384,8893.7842706961055,8893.7842706961055,8893.7842706965712,8893.7842706961055,8893.7842706961055,8893.7842706963384,8893.7842706963384,8893.7842706961055,8893.7842706961055,8893.7842706963384,8893.7842706963384,8893.7842706961055,8893.7842706963384,8893.7842706963384,8893.7842706961055,8893.7842706961055,8893.7842706963384,8893.7842706961055,8893.7842706963384,8893.7842706963384,8893.7842706961055,8893.7842706963384,8893.7842706961055,8893.7842706963384,8893.7842706961055,8893.7842706961055,8893.7842706965712,8893.7842706961055,8893.7842706961055,8893.7842706965712,8893.7842706963384,8893.7842706961055,8893.7842706961055,8893.7842706965712,8893.7842706963384,8893.7842706961055,8893.7842706961055,8893.7842706965712,8893.7842706963384,8893.7842706961055,4132.7607858201927,-7398.6074547760682,-24822.048592807729,-44774.529948467163,-44048.454826998997,-48660.618483801845,-55628.867502429996,-60272.781633436454,-87713.863898852374,-97731.152841474395,-119808.99052881054,-137590.80298782187,-134693.99217046204,-137917.02402639575,-128856.65904793714,-129970.46468782681,-122411.30355046579,-118358.88901920366,-82078.31726797804,-60867.42932185575,-11521.669373519111,-2907.3807429879698,-2943.8662186014144,-2974.6764256984488,-241621.0686664329,22.896005697726661,-2.45293299565046E-12,-2.4529329956570775E-12,-2.4529329956541823E-12,-2.4529329956537687E-12,-2.4529329956537687E-12,-2.4529329956570775E-12,-2.4529329956508736E-12,-2.45293299565046E-12,-2.4529329956574911E-12,-2.4529329956566639E-12,-2.4529329956508736E-12,-2.4529329956570775E-12,-2.4529329956570775E-12,-2.45293299565046E-12,-2.4529329956512872E-12,-2.4529329956562503E-12,-2.4529329956579046E-12,-2.4529329956500464E-12,-2.4529329956508736E-12,-2.4529329956566639E-12,-2.4529329956579046E-12,-2.4529329956496328E-12,-2.4529329956579046E-12,-2.4529329956570775E-12,-2.45293299565046E-12,-2.45293299565046E-12,-2.4529329956574911E-12,-2.4529329956566639E-12,-2.4529329956508736E-12,-2.4529329956570775E-12,-2.4529329956570775E-12,-2.45293299565046E-12,-2.4529329956512872E-12,-2.4529329956562503E-12,-2.4529329956579046E-12,-2.45293299565046E-12,-2.4529329956570775E-12,-2.4529329956537687E-12,-2.4529329956541823E-12,-2.45293299565046E-12,-2.4529329956570775E-12,-2.4529329956541823E-12,-2.4529329956500464E-12,-2.4529329956574911E-12,-2.4529329956570775E-12,-2.45293299565046E-12,-2.4529329956508736E-12,-2.4529329956570775E-12,-2.4529329956570775E-12,-2.45293299565046E-12,-2.4529329956508736E-12,-2.4529329956570775E-12,-2.4529329956570775E-12,-2.45293299565046E-12,-2.4529329956570775E-12,-2.4529329956574911E-12,-2.45293299565046E-12,-2.45293299565046E-12,-2.4529329956574911E-12,-2.4529329956566639E-12,-2.4529329956508736E-12,-2.4529329956574911E-12,-2.4529329956566639E-12,-2.4529329956508736E-12,-2.45293299565046E-12,-2.4529329956570775E-12,-2.4529329956574911E-12,-2.45293299565046E-12,-2.4529329956574911E-12,-2.4529329956566639E-12,-2.4529329956512872E-12,-2.4529329956500464E-12,-2.4529329956574911E-12,-2.4529329956570775E-12,-2.45293299565046E-12,-2.4529329956570775E-12,-2.4529329956541823E-12,-2.4529329956500464E-12,-2.4529329956545959E-12,-2.4529329956533552E-12,-2.4529329956574911E-12,-2.4529329956500464E-12,-2.4529329956545959E-12,-2.4529329956533552E-12,-2.4529329956574911E-12,-2.45293299565046E-12,-2.4529329956570775E-12,-2.4529329956570775E-12,-2.4529329956512872E-12,-2.4529329956496328E-12,-2.4529329956579046E-12,-2.4529329956566639E-12,-2.4529329956508736E-12,-2.4529329956570775E-12,-2.4529329956574911E-12,-2.4529329956500464E-12,-2.4529329956508736E-12,-2.4529329956570775E-12,-2.4529329956574911E-12,-2.45293299565046E-12,-2.4529329956570775E-12,-2.4529329956570775E-12,-2.4529329956508736E-12,-2.4529329956500464E-12,-2.4529329956574911E-12,-2.4529329956574911E-12,-2.4529329956500464E-12,-2.4529329956574911E-12,-2.4529329956570775E-12,-2.45293299565046E-12,-2.4529329956508736E-12,-2.4529329956570775E-12,-2.4529329956537687E-12,-2.4529329956537687E-12,-2.4529329956508736E-12,-2.4529329956566639E-12,-2.4529329956541823E-12,-2.4529329956541823E-12,-2.4529329956533552E-12,-2.4529329956574911E-12,-2.45293299565046E-12,-2.45293299565046E-12,-2.4529329956574911E-12,-2.4529329956570775E-12,-2.45293299565046E-12,-2.4529329956570775E-12,-2.4529329956574911E-12,-2.4529329956500464E-12,-2.4529329956508736E-12,-2.4529329956574911E-12,-2.4529329956570775E-12,-2.45293299565046E-12,-2.4529329956574911E-12,-2.4529329956566639E-12,-2.4529329956508736E-12,-2.45293299565046E-12,-2.4529329956574911E-12,-2.4529329956566639E-12,-2.4529329956512872E-12,-2.4529329956562503E-12,-2.4529329956579046E-12,-2.4529329956500464E-12,-2.4529329956508736E-12,-2.4529329956570775E-12,-2.4529329956574911E-12,-2.4529329956500464E-12,-2.4529329956508736E-12,-2.4529329956566639E-12,-2.4529329956583182E-12,-2.4529329956492192E-12,-2.4529329956579046E-12,-2.4529329956533552E-12,-2.4529329956541823E-12,-2.4529329956508736E-12,-2.4529329956537687E-12,-2.4529329956570775E-12,-2.4529329956508736E-12,-2.4529329956566639E-12,-2.4529329956579046E-12,-2.4529329956500464E-12,-2.45293299565046E-12,-2.4529329956574911E-12,-2.4529329956570775E-12,-2.45293299565046E-12,-2.4529329956579046E-12,-2.4529329956562503E-12,-2.4529329956508736E-12,-2.4529329956508736E-12,-2.4529329956562503E-12,-2.4529329956583182E-12,-2.45293299565046E-12,-2.4529329956566639E-12,-2.4529329956579046E-12,-2.4529329956496328E-12,-2.4529329956508736E-12,-2.4529329956570775E-12,-2.4529329956570775E-12,-2.4529329956512872E-12,-2.4529329956500464E-12,-2.4529329956574911E-12,-2.4529329956570775E-12,-2.4529329956500464E-12,-2.4529329956579046E-12,-2.4529329956566639E-12,-2.45293299565046E-12,-2.4529329956512872E-12,-2.4529329956566639E-12,-2.4529329956570775E-12,-2.4529329956512872E-12,-2.4529329956529416E-12,-2.4529329956574911E-12,-2.45293299565046E-12,-2.4529329956537687E-12,-2.4529329956545959E-12,-2.4529329956570775E-12,-2.4529329956500464E-12,-2.4529329956583182E-12,-2.4529329956554231E-12,-2.4529329956517008E-12,-2.4529329956500464E-12,-2.4529329956570775E-12,-2.4529329956579046E-12,-2.45293299565046E-12,-2.4529329956566639E-12,-2.4529329956579046E-12]
[null,null,null,null,null,null,109,"Return on Preferred:",687832.22221146233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.356115644385678,71.072977915057507,199.18881159200023,420.52984780137916,644.83805674662744,880.84596573828958,1131.7090961657775,1398.4908205322718,1725.0589059876465,2060.0968604547575,2408.6002096686266,2795.5100604941617,3169.2822079649982,3547.766647739591,3897.4353512294838,4245.9677052220522,4569.7098303771982,4878.1554618640421,5084.9644250422525,5234.3400808761089,5251.7437994023912,5242.379911033624,5233.0048360328519,5223.6091090078826,5946.9182412627242,5920.9836205279016,5895.0489997930799,5869.4634160905953,5844.2268694204467,5818.9903227502991,5793.7537760801506,5768.517229410003,5743.2806827398563,5718.0441360697077,5692.8075893995601,5667.5710427294116,5642.334496059264,5617.0979493891164,5591.8614027189687,5566.9044133361776,5542.2269812407467,5517.5495491453148,5492.8721170498829,5468.1946849544502,5443.5172528590192,5418.8398207635864,5394.1623886681546,5369.4849565727218,5344.8075244772908,5320.130092381858,5295.4526602864262,5271.0338186818008,5246.8735675679791,5222.7133164541601,5198.5530653403393,5174.3928142265204,5150.2325631127005,5126.0723119988797,5101.9120608850599,5077.7518097712409,5053.5915586574192,5029.4313075436003,5005.2710564297804,4981.3500015199561,4957.6681428141264,4933.9862841082977,4910.304425402469,4886.6225666966402,4862.9407079908124,4839.2588492849827,4815.576990579154,4791.8951318733252,4768.2132731674965,4744.5314144616677,4720.849555755839,4697.388953538707,4674.1496078102691,4650.9102620818321,4627.6709163533951,4604.4315706249581,4581.1922248965211,4557.9528791680841,4534.7135334396471,4511.4741877112101,4488.2348419827731,4464.9954962543361,4441.7561505258991,4418.7166358401564,4395.876952197108,4373.0372685540606,4350.1975849110122,4327.3579012679638,4304.5182176249155,4281.6785339818671,4258.8388503388196,4235.9991666957712,4213.1594830527229,4190.3197994096745,4167.4801157666261,4144.7324305404391,4122.0767437311124,4099.4210569217848,4076.7653701124586,4054.1096833031329,4031.4539964938058,4008.7983096844791,3986.1426228751529,3963.4869360658263,3940.8312492564992,3918.1755624471734,3895.5198756378463,3872.876050646199,3850.2440874722301,3827.6121242982608,3804.9801611242924,3782.3481979503231,3759.7162347763551,3737.0842716023863,3714.4523084284174,3691.820345254449,3669.2006928902415,3646.6325659187478,3624.2356762036466,3602.2390209529526,3580.800040271396,3559.9441408277326,3539.6702237407294,3519.9903330450265,3500.8869423605861,3482.2733709024869,3463.9612792436942,3445.7927701984349,3427.7393605038569,3409.7937289774914,3391.9555368258943,3374.2179405167644,3356.5605009441642,3338.9623750298233,3321.4062693673013,3303.8840081700387,3286.3976075707064,3268.9350381004124,3251.4840398480324,3234.0444682644547,3216.9552098821669,3200.2121063128629,3183.470571281322,3166.7290362497811,3149.9875012182397,3133.2459661866992,3116.5044311551583,3099.7628961236173,3083.0213610920759,3066.279826060535,3049.5382910289941,3032.7967559974527,3016.0552209659122,2999.3136859343713,2982.5721509028299,2965.830615871289,2949.089080839748,2932.3475458082071,2915.6060107766662,2898.8644757451252,2882.1229407135843,2865.3814056820429,2848.6398706505024,2831.898335618961,2815.1568005874201,2798.4152655558792,2781.6737305243382,2764.9321954927973,2748.1906604612568,2731.4491254297154,2714.7075903981749,2697.9660553666336,2681.2245203350926,2664.4829853035517,2647.7414502720108,2630.9999152404698,2614.2583802089289,2597.5168451773879,2580.775310145847,2564.0337751143061,2547.2922400827647,2530.5507050512242,2513.8091700196833,2497.0676349881414,2480.326099956601,2463.58456492506,2446.8430298935186,2430.1014948619777,2413.3599598304372,2396.6184247988958,2379.8768897673549,2363.135354735814,2346.393819704273,2329.6522846727316,2312.9107496411912,2296.1692146096502,2279.4276795781088,2262.6861445465679,2245.9446095150274,2229.203074483486,2212.4615394519451,2195.7200044204042,2178.9784693888632,2162.2369343573218,2145.4953993257814,2128.75386429424,2112.012329262699,2095.2707942311581,2078.5292591996172,2061.7877241680762,2045.0461891365353,2028.3046541049944,2011.5631190734532,1994.8215840419123,1978.0800490103716,1961.3385139788302,1944.5969789472892,1927.8554439157483,1911.1139088842074,1894.3723738526664,1877.6308388211253,1860.8893037895846,1844.1477687580434,1827.4062337265025,1810.6646986949615,1793.9231636634206,1777.1816286318797,1760.4787432751332,1743.8145075931823,1727.1502719112309,1710.4860362292795,1693.8218005473282,1677.1575648653768,1660.4933291834257,1643.8290935014738,1627.1648578195225,1610.5006221375709,1593.8363864556195,1577.1721507736681,1561.2815972126043,1546.1647257724283,1531.0478543322517,1515.9309828920755,1500.8141114518994,1485.6972400117231,1470.5803685715466,1455.4634971313703,1440.3466256911943,1425.2297542510178,1410.1128828108413,1394.996011370665,1381.0530596307015,1368.2840275909512,1355.5149955512009,1342.7459635114503,1329.9769314717,1317.2078994319495,1304.438867392199,1291.6698353524482,1278.9008033126979,1266.1317712729476,1253.3627392331971,1240.5937071934466,1228.2635624078164,1216.3723048763065,1204.4810473447963,1192.5897898132864,1180.6985322817766,1168.8072747502663,1156.9160172187562,1145.0247596872464,1133.1335021557363,1121.2422446242263,1109.3509870927162,1097.4597295612061,1085.5684720296963,1073.6772144981862,1061.7859569666759,1049.8946994351661,1038.0034419036563,1026.1121843721462,1014.2209268406361,1002.3296693091261,990.43841177761624,978.54715424610606,966.65589671459611,954.76463918308605,942.87338165157598,930.98212412006615,919.09086658855608,907.1996090570459,895.30835152553607,883.41709399402589,871.52583646251583,859.63457893100599,847.74332139949593,835.85206386798598,823.96080633647591,812.06954880496585,800.1782912734559,788.28703374194583,776.39577621043577,764.50451867892593,752.61326114741587,740.72200361590581,728.83074608439586,716.93948855288568,705.04823102137584,693.15697348986578,681.26571595835571,669.37445842684565,657.4832008953357,645.59194336382575,633.70068583231568,621.80942830080562,609.91817076929567,598.02691323778561,586.13565570627554,574.24439817476559,562.35314064325553,550.46188311174558,538.57062558023551,526.67936804872545,514.7881105172155,502.89685298570544,491.00559545419537,479.11433792268542,467.22308039117536,455.33182285966546,443.44056532815534,431.54930779664528,419.65805026513539,407.76679273362527,395.8755352021152,383.98427767060531,372.09302013909519,360.20176260758529,348.31050507607523,336.41924754456511,324.52799001305522,312.63673248154515,300.74547495003509,288.85421741852514,276.96295988701507,265.07170235550518,253.18044482399503,241.289187292485,229.39792976097507,217.50667222946495,205.61541469795495,193.724157166445,181.8328996349349,169.94164210342498,158.05038457191498,146.15912704040485,134.2678695088949,122.3766119773849,110.48535444587475,98.594096914364798,86.702839382854847,74.811581851344783,62.920324319834783,51.029066788324776,39.137809256814769,27.246551725304702,15.355294193794725,3.4640366622846597,-8.4272208692253479,-20.318478400735355,-32.209735932245366,-44.100993463755373,-55.99225099526538,-67.883508526775387,-79.774766058285394,-91.666023589795401,-103.55728112130544,-115.44853865281544,-127.33979618432545,-139.23105371583546,-151.12231124734546,-163.01356877885547,-174.90482631036551,-186.79608384187549,-198.68734137338552,-210.57859890489553,-222.46985643640554,-234.36111396791554,-246.25237149942555,-258.14362903093559,-270.03488656244559,-281.92614409395554,-293.81740162546561,-305.70865915697556,-317.59991668848562,-329.49117421999568,-341.38243175150564,-353.27368928301559,-365.16494681452565,-377.05620434603571,-388.94746187754572,-400.83871940905567,-412.72997694056568,-424.62123447207574,-436.51249200358563,-448.40374953509581,-460.29500706660571,-472.18626459811588,-484.07752212962583,-495.96877966113573,-507.86003719264585,-519.75129472415574,-531.64255225566569,-543.53380978717587,-555.42506731868571,-567.31632485019588,-579.20758238170583,-591.09883991321578,-602.99009744472596,-614.8813549762358,-626.77261250774575,-638.66387003925593,-650.55512757076588,-662.44638510227605,-674.33764263378589,-686.22890016529584,-698.12015769680602,-710.01141522831585,-721.9026727598258,-733.79393029133598,-745.68518782284582,-757.576445354356,-769.46770288586595,-781.35896041737578,-793.25021794888596,-805.14147548039591,-817.03273301190575,-828.92399054341593,-840.81524807492588,-852.70650560643605,-864.59776313794589,-876.48902066945584,-888.3802782009659,-900.27153573247563,-912.16279326398558,-924.05405079549541,-935.94530832700536,-947.83656585851531,-959.72782339002515,-971.61908092153487,-983.51033845304494,-995.40159598455466,-1007.2928535160645,-1019.1841110475744,-1031.0753685790844,-1042.9666261105942,-1054.8578836421041,-1066.7491411736139,-1078.6403987051237,-1090.5316562366334,-1102.4229137681434,-1114.3141712996533,-1126.2054288311633,-1138.0966863626732,-1149.987943894183,-1161.8792014256931,-1173.7704589572029,-1185.6617164887127,-1197.5529740202228,-1209.4442315517326,-1221.3354890832425,-1233.2267466147525,-1245.1180041462624,-1257.0092616777722,-1268.900519209282,-1280.7917767407919,-1292.6830342723017,-1304.5742918038118,-1316.4655493353216,-1328.3568068668314,-1340.2480643983415,-1352.1393219298513,-1364.0305794613612,-1375.9218369928712,-1387.8130945243811,-1399.7043520558909,-1411.595609587401,-1423.4868671189108,-1435.3781246504207,-1447.2693821819307,-1459.1606397134406,-1471.0518972449504,-1482.9431547764602,-1494.8344123079701,-1506.7256698394799,-1518.61692737099,-1530.5081849024998,-1542.3994424340096,-1554.2906999655197,-1566.1819574970295,-1578.0732150285394,-1589.9644725600494,-1601.8557300915593,-1613.7469876230691,-1625.6382451545792,-1637.529502686089,-1649.4207602175991,-1661.3120177491089,-1673.2032752806188,-1685.0945328121288,-1696.9857903436384,-1708.8770478751483,-1720.7683054066583,-1732.6595629381682,-1744.5508204696782,-1756.4420780011881,-1768.3333355326979,-1780.224593064208,-1792.1158505957178,-1804.0071081272279,-1815.8983656587377,-1827.7896231902475,-1839.6808807217576,-1851.5721382532674,-1863.4633957847775,-1875.3546533162873,-1887.2459108477972,-1899.1371683793072,-1911.0284259108168,-1922.9196834423267,-1934.8109409738368,-1946.7021985053466,-1958.5934560368567,-1970.4847135683665,-1982.3759710998763,-1994.2672286313864,-2003.8968418709608,-2005.7807331866609,-1993.8665896441546,-1964.1005915344897,-1925.121765030543,-1884.2700602603245,-1837.9088723593452,-1785.9950395761973,-1718.7335666217557,-1633.5774383216569,-1533.0699758710291,-1413.4975052606446,-1286.772307421923,-1159.8357044126506,-1035.6458071293769,-915.19875533120353,-797.75359604263895,-685.77963779364688,-593.00686494494755,-527.6669344773419,-496.03035623977848,-492.05258601057716,-492.14935018836144,-492.21329133236571,-378.89587586648389,-266.96330867392976,-269.77330324799698,-272.5749271881491,-275.37655112830123,-278.1781750684533,-280.97979900860543,-283.78142294875755,-286.58304688890962,-289.38467082906175,-292.18629476921382,-294.98791870936594,-297.78954264951801,-300.59116658967014,-303.39279052982226,-306.19441446997428,-308.99603841012646,-311.79766235027847,-314.5992862904306,-317.40091023058278,-320.20253417073479,-323.00415811088692,-325.8057820510391,-328.60740599119111,-331.40902993134324,-334.21065387149525,-337.01227781164744,-339.81390175179956,-342.61552569195158,-345.41714963210376,-348.21877357225588,-351.0203975124079,-353.82202145256008,-356.62364539271209,-359.42526933286422,-362.2268932730164,-365.02851721316841,-367.83014115332054,-370.63176509347272,-373.43338903362474,-376.23501297377686,-379.03663691392893,-381.83826085408111,-384.63988479423324,-387.44150873438525,-390.24313267453743,-393.04475661468956,-395.84638055484157,-398.64800449499376,-401.44962843514577,-404.2512523752979,-407.05287631545008,-409.85450025560209,-412.65612419575422,-415.4577481359064,-418.25937207605841,-421.06099601621054,-423.86261995636255,-426.66424389651473,-429.46586783666686,-432.26749177681887,-435.06911571697106,-437.87073965712318,-440.67236359727519,-443.47398753742738,-446.27561147757939,-449.07723541773152,-451.8788593578837,-454.68048329803571,-457.48210723818784,-460.28373117834002,-463.08535511849203,-465.88697905864416,-468.68860299879617,-471.49022693894835,-474.29185087910048,-477.09347481925249,-479.89509875940468,-482.6967226995568,-485.49834663970881,-488.299970579861,-491.10159452001301,-493.90321846016514,-496.70484240031732,-499.50646634046933,-502.30809028062146,-505.10971422077364,-507.91133816092565,-510.71296210107778,-513.51458604122979,-516.31620998138192,-519.11783392153416,-521.91945786168617,-524.7210818018383,-527.52270574199042,-530.32432968214243,-533.12595362229456,-535.92757756244657,-538.72920150259881,-541.53082544275094,-544.33244938290295,-547.13407332305508,-549.9356972632072,-552.73732120335922,-555.53894514351146,-558.34056908366347,-561.14219302381559,-563.94381696396772,-566.74544090411973,-569.54706484427186,-572.3486887844241,-575.15031272457622,-577.95193666472824,-580.75356060488036,-583.55518454503249,-586.35680848518462,-589.15843242533674,-591.96005636548887,-594.76168030564099,-597.56330424579312,-599.61504506707956,-599.10065918059252,-594.02575750753613,-583.0639759610491,-569.07394691331103,-554.47184102950575,-538.04576683250309,-519.79072347643501,-496.48214546695249,-467.27370153193141,-433.01012738507393,-392.46847482428205,-349.58236597361497,-306.644875807434,-264.62679248343341,-223.8603288416264,-184.10903836542019,-146.18662451731524,-114.61684170385075,-92.102228486363572,-80.700612158698874,-78.427970333258244,-77.506371997365179,-76.574174281612429,-38.049218298178666,3.606226332155126E-3,2.0371519235611354E-11,2.0371120323767723E-11,2.0370721411924096E-11,2.0370322500080468E-11,2.0369923588236843E-11,2.0369524676393212E-11,2.0369125764549584E-11,2.0368726852705957E-11,2.0368327940862332E-11,2.0367929029018701E-11,2.0367530117175073E-11,2.0367131205331445E-11,2.0366732293487821E-11,2.036633338164419E-11,2.0365934469800562E-11,2.0365535557956934E-11,2.036513664611331E-11,2.0364737734269679E-11,2.0364338822426051E-11,2.0363939910582423E-11,2.0363540998738798E-11,2.0363142086895167E-11,2.036274317505154E-11,2.0362344263207912E-11,2.0361945351364287E-11,2.0361546439520656E-11,2.0361147527677028E-11,2.0360748615833401E-11,2.0360349703989776E-11,2.0359950792146145E-11,2.0359551880302517E-11,2.0359152968458893E-11,2.0358754056615262E-11,2.0358355144771637E-11,2.0357956232928006E-11,2.0357557321084381E-11,2.0357158409240754E-11,2.0356759497397126E-11,2.0356360585553495E-11,2.0355961673709867E-11,2.0355562761866242E-11,2.0355163850022615E-11,2.0354764938178984E-11,2.0354366026335359E-11,2.0353967114491731E-11,2.0353568202648103E-11,2.0353169290804472E-11,2.0352770378960848E-11,2.0352371467117217E-11,2.0351972555273592E-11,2.0351573643429961E-11,2.0351174731586337E-11,2.0350775819742709E-11,2.0350376907899081E-11,2.0349977996055453E-11,2.0349579084211822E-11,2.0349180172368201E-11,2.034878126052457E-11,2.0348382348680942E-11,2.0347983436837314E-11,2.034758452499369E-11,2.0347185613150059E-11,2.0346786701306431E-11,2.0346387789462803E-11,2.0345988877619175E-11,2.0345589965775548E-11,2.034519105393192E-11,2.0344792142088292E-11,2.0344393230244667E-11,2.0343994318401036E-11,2.0343595406557409E-11,2.0343196494713777E-11,2.0342797582870156E-11,2.0342398671026525E-11,2.0341999759182897E-11,2.034160084733927E-11,2.0341201935495645E-11,2.0340803023652014E-11,2.0340404111808386E-11,2.0340005199964758E-11,2.0339606288121131E-11,2.0339207376277506E-11,2.0338808464433875E-11,2.033840955259025E-11,2.0338010640746619E-11,2.0337611728902995E-11,2.0337212817059364E-11,2.0336813905215736E-11,2.0336414993372111E-11,2.0336016081528484E-11,2.0335617169684853E-11,2.0335218257841228E-11,2.0334819345997597E-11,2.0334420434153972E-11,2.0334021522310341E-11,2.0333622610466717E-11,2.0333223698623086E-11,2.0332824786779461E-11,2.033242587493583E-11,2.0332026963092202E-11,2.0331628051248575E-11,2.033122913940495E-11,2.0330830227561319E-11,2.0330431315717691E-11,2.0330032403874067E-11,2.0329633492030439E-11,2.0329234580186808E-11,2.032883566834318E-11,2.0328436756499552E-11,2.0328037844655928E-11,2.03276389328123E-11,2.0327240020968672E-11,2.0326841109125044E-11,2.0326442197281416E-11,2.0326043285437789E-11,2.0325644373594158E-11,2.0325245461750533E-11,2.0324846549906905E-11,2.0324447638063277E-11,2.0324048726219646E-11,2.0323649814376025E-11,2.0323250902532394E-11,2.0322851990688766E-11,2.0322453078845135E-11,2.0322054167001511E-11,2.0321655255157883E-11,2.0321256343314255E-11,2.0320857431470627E-11,2.0320458519626999E-11,2.0320059607783372E-11,2.0319660695939744E-11,2.0319261784096116E-11,2.0318862872252488E-11,2.031846396040886E-11,2.0318065048565233E-11,2.0317666136721605E-11,2.0317267224877977E-11,2.0316868313034352E-11,2.0316469401190721E-11,2.0316070489347094E-11,2.0315671577503466E-11,2.0315272665659841E-11,2.031487375381621E-11,2.0314474841972586E-11,2.0314075930128955E-11,2.031367701828533E-11,2.0313278106441699E-11,2.0312879194598071E-11,2.0312480282754443E-11,2.0312081370910819E-11,2.0311682459067188E-11,2.031128354722356E-11,2.0310884635379932E-11,2.0310485723536308E-11,2.0310086811692677E-11,2.0309687899849049E-11,2.0309288988005421E-11,2.0308890076161797E-11,2.0308491164318169E-11,2.0308092252474538E-11,2.0307693340630913E-11,2.0307294428787285E-11,2.0306895516943658E-11,2.0306496605100027E-11,2.0306097693256402E-11,2.0305698781412774E-11,2.0305299869569146E-11,2.0304900957725515E-11,2.0304502045881891E-11,2.0304103134038263E-11,2.0303704222194635E-11,2.0303305310351004E-11,2.030290639850738E-11,2.0302507486663752E-11,2.0302108574820124E-11,2.0301709662976493E-11,2.0301310751132868E-11,2.0300911839289241E-11,2.0300512927445613E-11,2.0300114015601982E-11,2.0299715103758357E-11,2.0299316191914729E-11,2.0298917280071102E-11,2.0298518368227471E-11,2.0298119456383846E-11,2.0297720544540221E-11,2.029732163269659E-11,2.0296922720852963E-11,2.0296523809009335E-11,2.029612489716571E-11,2.0295725985322079E-11,2.0295327073478451E-11,2.0294928161634824E-11,2.0294529249791199E-11,2.0294130337947568E-11,2.029373142610394E-11,2.0293332514260312E-11,2.0292933602416688E-11,2.0292534690573057E-11,2.0292135778729429E-11,2.0291736866885801E-11,2.0291337955042177E-11,2.0290939043198546E-11,2.0290540131354918E-11,2.029014121951129E-11]
[null,null,null,null,null,null,112,"Preferred IRR",2.9802322387695314E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,114,"Return on Capital:",31023344.234501202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,761.82637792786215,3301.723353589457,9373.138780542311,19986.093056829057,30786.922931324079,42110.343543381387,54064.982435437494,66771.966857741543,81999.916233830692,97434.324415220777,113019.01947801663,130238.30962964844,146854.52028098001,163676.82199840597,179224.25061216872,194697.68101279065,209032.69987713834,222670.36437491438,231788.72935520578,238377.54444586806,239139.30109363052,238680.30382512955,238220.73722522936,237760.16767053763,270715.81255058252,269496.86061770568,268277.90868482884,267075.36058522045,265889.21631888038,264703.07205254032,263516.92778620031,262330.78351986024,261144.63925352023,259958.49498718014,258772.3507208401,257586.20645450003,256400.06218815999,255213.91792181999,254027.77365547995,252854.37849629894,251693.73244427712,250533.08639225521,249372.44034023341,248211.7942882115,247051.14823618974,245890.5021841678,244729.85613214597,243569.21008012409,242408.56402810224,241247.91797608032,240087.27192405853,238938.41879615883,237801.35859238124,236664.29838860373,235527.23818482619,234390.17798104862,233253.11777727108,232116.05757349357,230978.99736971603,229841.93716593849,228704.8769621609,227567.81675838339,226430.75655460588,225304.60480564131,224189.36151148978,223074.11821733825,221958.8749231867,220843.63162903514,219728.38833488361,218613.14504073205,217497.90174658049,216382.65845242899,215267.41515827738,214152.17186412591,213036.92856997432,211931.77559652482,210836.71294377735,209741.65029102983,208646.58763828236,207551.52498553487,206456.46233278734,205361.3996800399,204266.33702729235,203171.27437454491,202076.21172179736,200981.14906904989,199886.08641630239,198800.12987079631,197723.27943253171,196646.42899426716,195569.57855600255,194492.72811773795,193415.87767947337,192339.02724120877,191262.17680294413,190185.32636467958,189108.47592641498,188031.6254881504,186954.77504988576,185882.07552561385,184813.52691533454,183744.97830505524,182676.42969477596,181607.88108449671,180539.3324742174,179470.78386393809,178402.23525365882,177333.68664337957,176265.13803310023,175196.58942282098,174128.04081254167,173060.02451265854,171992.54052317154,170925.05653368458,169857.57254419761,168790.08855471064,167722.60456522368,166655.12057573671,165587.63658624972,164520.15259676275,163453.34003405902,162389.33729071697,161334.67198966493,160301.83051402535,159299.39621060525,158328.7531989452,157389.84122688396,156483.31710879307,155608.22517890806,154759.83908241973,153927.88811623742,153103.76282790789,152285.91206224024,151473.93693716911,150667.81906449256,149867.18517942101,149070.92084028508,148277.88994391449,147487.14994111139,146698.25522758,145911.31578382602,145125.67557781222,144340.66615931541,143556.2797577763,142790.99486181978,142044.58375464779,141298.25717611113,140551.93059757454,139805.60401903791,139059.27744050129,138312.95086196461,137566.62428342798,136820.29770489136,136073.97112635471,135327.64454781811,134581.31796928146,133834.99139074484,133088.66481220821,132342.33823367156,131596.01165513491,130849.68507659831,130103.35849806164,129357.03191952503,128610.70534098838,127864.37876245174,127118.05218391512,126371.72560537848,125625.39902684186,124879.07244830522,124132.74586976859,123386.41929123197,122640.0927126953,121893.76613415869,121147.43955562206,120401.11297708543,119654.78639854878,118908.45982001215,118162.13324147552,117415.80666293889,116669.48008440224,115923.1535058656,115176.82692732898,114430.50034879235,113684.17377025571,112937.84719171909,112191.52061318247,111445.19403464583,110698.86745610918,109952.54087757255,109206.21429903593,108459.88772049928,107713.56114196265,106967.23456342601,106220.90798488937,105474.58140635277,104728.2548278161,103981.9282492795,103235.60167074284,102489.27509220623,101742.94851366959,100996.62193513295,100250.29535659633,99503.968778059687,98757.642199523048,98011.315620986425,97264.989042449786,96518.662463913148,95772.335885376495,95026.0093068399,94279.682728303247,93533.356149766594,92787.02957122997,92040.702992693346,91294.376414156708,90548.049835620084,89801.72325708346,89055.396678546793,88309.070100010169,87562.74352147356,86816.416942936907,86070.090364400283,85323.763785863644,84577.437207327006,83831.110628790368,83084.784050253744,82338.45747171712,81592.130893180467,80845.804314643843,80099.477736107205,79353.151157570566,78606.824579033928,77862.317515760689,77119.629967750821,76376.942419740953,75634.254871731086,74891.567323721218,74148.87977571135,73406.192227701482,72663.504679691599,71920.817131681717,71178.129583671849,70435.442035661981,69692.754487652099,68985.700433498423,68314.279873200925,67642.859312903427,66971.438752605944,66300.018192308475,65628.597632010977,64957.177071713479,64285.756511415995,63614.335951118504,62942.915390821014,62271.494830523508,61600.074270226025,60982.163173179171,60417.761539382955,59853.359905586738,59288.958271790507,58724.55663799429,58160.155004198052,57595.753370401842,57031.351736605611,56466.950102809395,55902.548469013163,55338.14683521694,54773.745201420716,54229.039052282322,53704.028387801758,53179.01772332118,52654.007058840616,52128.996394360045,51603.98572987946,51078.975065398896,50553.964400918332,50028.953736437739,49503.943071957176,48978.932407476612,48453.921742996034,47928.911078515463,47403.900414034884,46878.889749554313,46353.879085073742,45828.868420593171,45303.8577561126,44778.847091632029,44253.836427151451,43728.82576267088,43203.815098190309,42678.804433709731,42153.793769229153,41628.783104748589,41103.772440268025,40578.761775787447,40053.751111306869,39528.740446826305,39003.729782345727,38478.719117865156,37953.708453384585,37428.697788904006,36903.687124423443,36378.676459942864,35853.665795462293,35328.655130981722,34803.644466501144,34278.63380202058,33753.623137540009,33228.612473059438,32703.601808578867,32178.591144098289,31653.580479617711,31128.569815137143,30603.559150656569,30078.548486175991,29553.537821695427,29028.527157214849,28503.516492734281,27978.505828253714,27453.495163773132,26928.484499292565,26403.47383481199,25878.463170331412,25353.452505850844,24828.441841370266,24303.431176889699,23778.420512409128,23253.409847928553,22728.399183447982,22203.388518967404,21678.377854486833,21153.367190006262,20628.356525525691,20103.34586104512,19578.335196564542,19053.324532083971,18528.3138676034,18003.303203122825,17478.292538642254,16953.281874161683,16428.271209681108,15903.260545200535,15378.249880719961,14853.23921623939,14328.228551758815,13803.217887278244,13278.207222797668,12753.1965583171,12228.185893836524,11703.175229355955,11178.16456487538,10653.153900394807,10128.143235914238,9603.1325714336635,9078.1219069530889,8553.1112424725216,8028.1005779919433,7503.0899135113768,6978.0792490308031,6453.0685845502276,5928.0579200696566,5403.0472555890829,4878.0365911085064,4353.0259266279372,3828.0152621473676,3303.0045976667911,2777.9939331862206,2252.9832687056496,1727.9726042250766,1202.961939744504,677.9512752639348,152.9406107833602,-372.07005369721622,-897.08071817778534,-1422.0913826583599,-1947.1020471389309,-2472.1127116195034,-2997.1233761000744,-3522.1340405806491,-4047.1447050612219,-4572.1553695417924,-5097.1660340223652,-5622.1766985029362,-6147.1873629835127,-6672.1980274640855,-7197.2086919446529,-7722.2193564252293,-8247.2300209057976,-8772.2406853863722,-9297.251349866945,-9822.2620143475142,-10347.272678828089,-10872.283343308662,-11397.294007789233,-11922.3046722698,-12447.315336750376,-12972.326001230947,-13497.336665711517,-14022.347330192093,-14547.357994672664,-15072.368659153237,-15597.37932363381,-16122.389988114381,-16647.400652594955,-17172.41131707553,-17697.421981556101,-18222.432646036672,-18747.443310517247,-19272.453974997814,-19797.464639478389,-20322.47530395896,-20847.485968439538,-21372.496632920102,-21897.507297400676,-22422.517961881254,-22947.528626361818,-23472.539290842393,-23997.549955322967,-24522.560619803538,-25047.57128428412,-25572.581948764688,-26097.592613245251,-26622.603277725837,-27147.613942206401,-27672.624606686972,-28197.635271167554,-28722.645935648125,-29247.656600128706,-29772.66726460927,-30297.677929089834,-30822.688593570412,-31347.699258050976,-31872.709922531547,-32397.720587012125,-32922.731251492682,-33447.74191597326,-33972.752580453831,-34497.763244934395,-35022.773909414987,-35547.784573895551,-36072.795238376122,-36597.805902856693,-37122.816567337264,-37647.827231817842,-38172.837896298413,-38697.848560778977,-39222.859225259548,-39747.869889740105,-40272.880554220676,-40797.891218701239,-41322.901883181803,-41847.912547662389,-42372.923212142952,-42897.933876623509,-43422.94454110408,-43947.955205584636,-44472.965870065207,-44997.976534545778,-45522.987199026342,-46047.997863506906,-46573.008527987477,-47098.019192468033,-47623.029856948597,-48148.04052142916,-48673.051185909739,-49198.06185039031,-49723.072514870866,-50248.083179351444,-50773.093843832001,-51298.104508312565,-51823.115172793136,-52348.125837273707,-52873.136501754278,-53398.147166234834,-53923.15783071542,-54448.168495195976,-54973.17915967654,-55498.189824157118,-56023.200488637682,-56548.211153118253,-57073.221817598809,-57598.23248207938,-58123.243146559944,-58648.253811040515,-59173.264475521086,-59698.27514000165,-60223.285804482221,-60748.296468962784,-61273.307133443355,-61798.317797923919,-62323.32846240449,-62848.339126885061,-63373.349791365625,-63898.360455846188,-64423.371120326752,-64948.38178480733,-65473.392449287894,-65998.403113768465,-66523.413778249029,-67048.424442729593,-67573.435107210156,-68098.44577169072,-68623.456436171298,-69148.467100651862,-69673.477765132426,-70198.488429613004,-70723.499094093568,-71248.509758574131,-71773.520423054695,-72298.531087535273,-72823.541752015837,-73348.552416496401,-73873.563080976965,-74398.573745457543,-74923.584409938107,-75448.595074418685,-75973.605738899249,-76498.616403379812,-77023.627067860376,-77548.637732340954,-78073.648396821518,-78598.659061302082,-79123.669725782645,-79648.680390263224,-80173.691054743787,-80698.701719224366,-81223.712383704929,-81748.723048185508,-82273.733712666071,-82798.744377146635,-83323.755041627199,-83848.765706107763,-84373.776370588326,-84898.787035068905,-85423.797699549468,-85948.808364030032,-86473.819028510596,-86998.829692991174,-87523.840357471738,-88048.851021952301,-88474.00787623816,-88557.183522619045,-88031.162418341948,-86716.964453570617,-84996.011093567868,-83192.368324101,-81145.47647927262,-78853.429925492121,-75883.770029036314,-72124.043575803036,-67686.540687093875,-62407.299018801619,-56812.257439099943,-51207.882114100823,-45724.776536604673,-40406.921252441563,-35221.602462168412,-30277.842555443214,-26181.833786821764,-23297.01187282223,-21900.225963646357,-21724.603512812188,-21728.875746017282,-21731.698810139169,-16728.623951713413,-11786.691500661971,-11910.755512782522,-12034.449953218811,-12158.144393655099,-12281.838834091388,-12405.533274527677,-12529.227714963967,-12652.922155400252,-12776.616595836542,-12900.311036272828,-13024.005476709117,-13147.699917145406,-13271.394357581696,-13395.088798017987,-13518.783238454273,-13642.47767889056,-13766.172119326848,-13889.866559763137,-14013.56100019943,-14137.255440635714,-14260.949881072005,-14384.644321508295,-14508.33876194458,-14632.033202380871,-14755.727642817155,-14879.422083253448,-15003.11652368974,-15126.810964126023,-15250.505404562315,-15374.199844998604,-15497.89428543489,-15621.588725871181,-15745.283166307467,-15868.977606743758,-15992.672047180045,-16116.366487616333,-16240.060928052622,-16363.755368488915,-16487.449808925197,-16611.144249361485,-16734.838689797769,-16858.533130234064,-16982.227570670351,-17105.922011106639,-17229.61645154293,-17353.310891979218,-17477.005332415501,-17600.699772851793,-17724.39421328808,-17848.088653724371,-17971.783094160663,-18095.477534596946,-18219.171975033241,-18342.866415469533,-18466.560855905813,-18590.255296342104,-18713.949736778388,-18837.644177214679,-18961.33861765097,-19085.033058087254,-19208.727498523545,-19332.421938959837,-19456.116379396124,-19579.810819832415,-19703.505260268699,-19827.199700704987,-19950.894141141282,-20074.588581577565,-20198.283022013857,-20321.977462450144,-20445.671902886428,-20569.366343322723,-20693.060783759007,-20816.755224195298,-20940.449664631589,-21064.144105067873,-21187.838545504168,-21311.532985940456,-21435.227426376739,-21558.921866813031,-21682.616307249315,-21806.310747685609,-21930.005188121897,-22053.699628558184,-22177.394068994472,-22301.088509430767,-22424.782949867051,-22548.477390303342,-22672.171830739626,-22795.866271175917,-22919.560711612208,-23043.255152048492,-23166.949592484783,-23290.644032921075,-23414.338473357358,-23538.03291379365,-23661.727354229934,-23785.421794666225,-23909.116235102516,-24032.8106755388,-24156.505115975091,-24280.199556411386,-24403.893996847666,-24527.588437283954,-24651.282877720241,-24774.977318156536,-24898.671758592824,-25022.366199029108,-25146.060639465395,-25269.75507990169,-25393.449520337981,-25517.143960774265,-25640.838401210553,-25764.532841646847,-25888.227282083139,-26011.921722519422,-26135.61616295571,-26259.310603392005,-26383.005043828296,-26473.59141024674,-26450.880769648102,-26226.818891206342,-25742.845501650016,-25125.172019514717,-24480.474745693355,-23755.24748473095,-22949.269444385372,-21920.172900438796,-20630.591498460562,-19117.821147414539,-17327.867486611187,-15434.40378481078,-13538.671547615499,-11683.532022827801,-9883.6527326523119,-8128.5943318421905,-6454.282625082561,-5060.445799289786,-4066.4035783965169,-3563.0110525448245,-3462.6716904765794,-3421.9822214755691,-3380.8247794743552,-1679.9102474030815,0.15921842397977184,9.3248045126683952E-10,9.325119712887718E-10,9.3254349131070387E-10,9.3257501133263615E-10,9.3260653135456843E-10,9.3263805137650071E-10,9.3266957139843278E-10,9.3270109142036506E-10,9.3273261144229733E-10,9.3276413146422961E-10,9.3279565148616148E-10,9.3282717150809396E-10,9.3285869153002603E-10,9.3289021155195831E-10,9.3292173157389059E-10,9.3295325159582286E-10,9.3298477161775514E-10,9.3301629163968701E-10,9.3304781166161928E-10,9.3307933168355156E-10,9.3311085170548384E-10,9.3314237172741612E-10,9.3317389174934819E-10,9.3320541177128047E-10,9.3323693179321274E-10,9.3326845181514481E-10,9.3329997183707709E-10,9.3333149185900937E-10,9.3336301188094165E-10,9.3339453190287372E-10,9.3342605192480579E-10,9.3345757194673827E-10,9.3348909196867035E-10,9.3352061199060262E-10,9.3355213201253469E-10,9.3358365203446697E-10,9.3361517205639925E-10,9.3364669207833132E-10,9.336782121002636E-10,9.3370973212219588E-10,9.3374125214412795E-10,9.3377277216606023E-10,9.338042921879925E-10,9.3383581220992478E-10,9.3386733223185685E-10,9.3389885225378913E-10,9.3393037227572141E-10,9.3396189229765369E-10,9.3399341231958576E-10,9.3402493234151803E-10,9.3405645236345031E-10,9.3408797238538238E-10,9.3411949240731466E-10,9.3415101242924694E-10,9.3418253245117922E-10,9.3421405247311129E-10,9.3424557249504356E-10,9.3427709251697564E-10,9.3430861253890791E-10,9.3434013256084019E-10,9.3437165258277226E-10,9.3440317260470475E-10,9.3443469262663682E-10,9.3446621264856889E-10,9.3449773267050117E-10,9.3452925269243344E-10,9.3456077271436552E-10,9.3459229273629779E-10,9.3462381275823007E-10,9.3465533278016235E-10,9.3468685280209463E-10,9.3471837282402649E-10,9.3474989284595898E-10,9.3478141286789105E-10,9.3481293288982332E-10,9.348444529117556E-10,9.3487597293368767E-10,9.3490749295562016E-10,9.3493901297755202E-10,9.3497053299948451E-10,9.3500205302141658E-10,9.3503357304334885E-10,9.3506509306528093E-10,9.350966130872132E-10,9.3512813310914527E-10,9.3515965313107776E-10,9.3519117315300983E-10,9.3522269317494211E-10,9.3525421319687439E-10,9.3528573321880646E-10,9.3531725324073873E-10,9.3534877326267101E-10,9.3538029328460308E-10,9.3541181330653536E-10,9.3544333332846743E-10,9.3547485335039992E-10,9.3550637337233199E-10,9.3553789339426427E-10,9.3556941341619634E-10,9.3560093343812861E-10,9.3563245346006089E-10,9.3566397348199296E-10,9.3569549350392524E-10,9.3572701352585752E-10,9.357585335477898E-10,9.3579005356972187E-10,9.3582157359165414E-10,9.3585309361358642E-10,9.358846136355187E-10,9.3591613365745077E-10,9.3594765367938305E-10,9.3597917370131533E-10,9.360106937232474E-10,9.3604221374517968E-10,9.3607373376711175E-10,9.3610525378904423E-10,9.361367738109763E-10,9.3616829383290858E-10,9.3619981385484065E-10,9.3623133387677293E-10,9.36262853898705E-10,9.3629437392063728E-10,9.3632589394256956E-10,9.3635741396450183E-10,9.363889339864339E-10,9.3642045400836618E-10,9.3645197403029846E-10,9.3648349405223053E-10,9.3651501407416281E-10,9.3654653409609509E-10,9.3657805411802716E-10,9.3660957413995943E-10,9.3664109416189151E-10,9.3667261418382399E-10,9.3670413420575606E-10,9.3673565422768813E-10,9.3676717424962062E-10,9.3679869427155269E-10,9.3683021429348497E-10,9.3686173431541704E-10,9.3689325433734931E-10,9.3692477435928159E-10,9.3695629438121366E-10,9.3698781440314615E-10,9.3701933442507822E-10,9.370508544470105E-10,9.3708237446894257E-10,9.3711389449087485E-10,9.3714541451280712E-10,9.371769345347394E-10,9.3720845455667147E-10,9.3723997457860375E-10,9.3727149460053582E-10,9.373030146224681E-10,9.3733453464440038E-10,9.3736605466633245E-10,9.3739757468826472E-10,9.37429094710197E-10,9.3746061473212928E-10,9.3749213475406135E-10,9.3752365477599363E-10,9.3755517479792591E-10,9.3758669481985798E-10,9.3761821484179026E-10,9.3764973486372253E-10,9.376812548856546E-10,9.3771277490758688E-10,9.3774429492951916E-10,9.3777581495145144E-10,9.3780733497338351E-10,9.3783885499531579E-10,9.3787037501724806E-10,9.3790189503918014E-10,9.3793341506111221E-10,9.3796493508304469E-10,9.3799645510497676E-10,9.3802797512690904E-10,9.3805949514884132E-10,9.3809101517077339E-10,9.3812253519270567E-10,9.3815405521463774E-10,9.3818557523657002E-10,9.3821709525850229E-10,9.3824861528043457E-10,9.3828013530236685E-10,9.3831165532429892E-10,9.383431753462312E-10,9.3837469536816347E-10,9.3840621539009555E-10,9.3843773541202782E-10,9.384692554339601E-10,9.3850077545589238E-10,9.3853229547782445E-10,9.3856381549975652E-10,9.385953355216888E-10,9.3862685554362108E-10,9.3865837556555335E-10,9.3868989558748543E-10,9.387214156094177E-10,9.3875293563134998E-10,9.3878445565328205E-10,9.3881597567521433E-10,9.3884749569714661E-10,9.3887901571907868E-10,9.3891053574101096E-10]
[null,null,null,null,null,null,120,"Capital (Non-Labor) Escalator % (Applied):"]
[null,null,null,null,null,null,123,"Capital Loader (Non-Labor):",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,125,"Cap Ex (Non-Labor) Loaded/Escalated:",44899555.67841088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143450.83787001786,143450.83787001786,261695.79416821478,261695.79416821478,261695.79416821478,261695.79416821478,394483.7650804228,394483.76508042286,457758.10457369982,487449.76077412849,930067.71186690999,1626597.342973341,1811265.8207049146,1796670.4404574514,1696951.539678958,1929309.0401685319,2226866.0692027872,2165623.1718854052,2191048.5607220298,2356286.9514863244,2381136.6952476259,2430836.1827702294,2256887.9764411175,2356286.9514863244,2449624.8658229676,2449624.8658229676,1882410.9202850673,992682.99750218645,508546.54271655751,284850.1283074544,89890.933059343486,89890.933059343486,89890.933059343442,4838447.8557621334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,128,"Capital (Labor) Escalator % (Applied):"]
[null,null,null,null,null,null,133,"Cap Ex (Labor) Loaded/Escalated:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,136,"Cap Ex loaded, Escalated, Sales Taxed:",44899555.678410962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143450.83787001998,143450.83787001998,261695.79416821001,261695.79416821001,261695.79416821001,261695.79416821001,394483.76508043002,394483.76508043002,457758.10457370005,487449.76077413996,930067.71186690999,1626597.3429733398,1811265.82070492,1796670.44045746,1696951.5396789501,1929309.0401685401,2226866.0692027896,2165623.1718854001,2191048.5607220298,2356286.95148633,2381136.6952476301,2430836.1827702299,2256887.9764411198,2356286.95148633,2449624.8658229699,2449624.8658229699,1882410.9202850698,992682.99750218994,508546.54271657008,284850.12830744998,89890.933059349991,89890.933059349991,89890.933059349991,4838447.8557621296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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:",7885645.5936208516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1262.5174571478963,1262.5174571478963,1262.5174571478963,3787.552371443689,22886.757133127609,22886.757133127609,161290.35419017126,62678.71668942742,62678.71668942742,91845.682098592719,83351.461500278689,83351.461500278689,83351.461500278689,294341.22167482995,294341.22167482995,294341.22167482995,276632.14240178908,278803.65222974867,278803.65222974867,278803.65222974867,498584.65241157264,596034.93112183874,514065.71111614502,514065.71111614502,514065.71111614502,514065.71111614502,525478.23791500705,523153.47368037759,46981.461764565232,46981.461764565232,46981.461764565232,46981.461764565232,46981.461764565232,150743.38388861262,43383.73828936676,43383.73828936676,43383.73828936676,43383.73828936676,43383.73828936676,43383.73828936676,43383.73828936676,43383.73828936676,43383.73828936676,43383.73828936676,43383.73828936676,145296.40283987974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,146,"O&M (Non-Labor) Loader %:",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,149,"O&M (Labor) Escalator % (Override):"]
[null,null,null,null,null,null,155,"O&M (Labor) Loaded/Escalated:",5085047.8821763713,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4988.7764715155208,4988.7764715155208,4988.7764715155208,14966.329414546564,21961.702644604997,21961.702644604997,27450.970405698041,128535.48684288516,128535.48684288516,146997.93274942026,132653.30962562564,132653.30962562564,132653.30962562564,138072.91242537322,138072.91242537322,138072.91242537322,138004.37182989312,146186.43657014563,146186.43657014563,146186.43657014563,151831.85615321598,214089.43434432475,156286.13562396189,156286.13562396189,156286.13562396189,156286.13562396189,156286.13562396189,146948.97348964974,96170.539489157352,96170.539489157352,96170.539489157352,96170.539489157352,96170.539489157352,162930.38587368757,98903.396243106137,98903.396243106137,98903.396243106137,98903.396243106137,98903.396243106137,98903.396243106137,98903.396243106137,98903.396243106137,98903.396243106137,98903.396243106137,98903.396243106137,164908.20942320893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,156,"O&M Loaded, Escalated:",12970693.47579721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6251.2939286634173,6251.2939286634173,6251.2939286634173,18753.881785990252,44848.459777732605,44848.459777732605,188741.32459586929,191214.20353231259,191214.20353231259,238843.61484801298,216004.77112590434,216004.77112590434,216004.77112590434,432414.13410020317,432414.13410020317,432414.13410020317,414636.51423168217,424990.08879989432,424990.08879989432,424990.08879989432,650416.50856478862,810124.36546616349,670351.84674010694,670351.84674010694,670351.84674010694,670351.84674010694,681764.37353896897,670102.4471700273,143152.00125372258,143152.00125372258,143152.00125372258,143152.00125372258,143152.00125372258,313673.76976230019,142287.1345324729,142287.1345324729,142287.1345324729,142287.1345324729,142287.1345324729,142287.1345324729,142287.1345324729,142287.1345324729,142287.1345324729,142287.1345324729,142287.1345324729,310204.6122630887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,160,"CWIP Average Balance (for AFUDC and Property Tax calcs)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71725.418935009991,215401.74819222707,418948.73917711509,682852.33076718298,948427.57645624608,1215929.4728367887,1551765.2192093066,1956157.6160297568,2394847.8572322363,2822274.9731756765,3285844.4034838569,3895051.9766943115,4299198.1681960169,4410198.3666668022,4402930.7619877625,4361911.957448056,4466298.9239383191,4418847.9778588358,4126641.6096236967,3890494.7344787829,3595518.9060769975,3241807.9523377605,2840762.4832968521,2465607.5415117219,2278062.7021850408,2232363.0498234034,2047306.3717346424,1540822.3842618787,899741.36288652429,560943.70021522872,567443.10576008423,571620.39598920476,575553.39539761073,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,164,"AFUDC Debt:",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,123.89315244516077,372.3127246966655,724.15025755345027,1180.4460941726916,1639.6328123508913,2102.1509142484797,2682.7072812374563,3381.9124390027923,4140.2395052678712,4878.9941248736859,5678.6633766931436,6728.0869283030561,7424.5353912348664,7616.0525822655045,7603.9976031064907,7533.0093823878433,7714.7174865358738,7636.1664635736679,7136.1929277187828,6732.5076284146626,6223.63691607484,5612.0180473595319,4918.5166483445028,4269.4459588929603,3945.351689841264,3866.3567470479093,3545.9279056384898,2668.3214098967201,1557.625174138816,970.02558309159895,981.26032969991866,988.4808417249119,995.27902622013085,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,167,"AFUDC Preferred Equity Cumulative:",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.8856349957859067,39.59309609428432,97.374349866538211,191.56442299568565,322.39415879064018,490.1295731237193,704.18933212080299,974.04084430776652,1304.2404076355765,1643.6540048088548,1928.2263238668424,2115.0780893801684,2148.4904989978309,2195.689402804569,2193.1961531464335,2149.0340454183834,2128.1253267224984,1969.7232477414436,1779.9955824759588,1609.5683952766458,1386.6059337479107,1194.7611051220777,975.96064060304752,807.90924841962817,691.68364391126465,650.51228602524247,577.45300886270911,467.43737889739634,268.1422242453047,256.5682925741221,300.2711327188415,338.73385308089058,372.66829993797887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,169,"AFUDC Common Equity Cumulative:",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,317.20398695314236,1270.4372354405039,3124.4808348793154,6146.7793411146067,10344.733836084217,15726.873158494518,22595.410491422739,31254.122077724573,41854.792028128992,52738.502928821239,61936.353836468508,68054.281830162756,69181.879864287272,70702.067688802301,70609.208605441003,69251.186991252514,68456.665391426024,63278.553864487156,56735.494741701761,51194.660858298492,44047.760592062259,37869.384014491472,30837.650990796177,25386.758180926437,21623.466315193466,20295.641528063748,18033.740146118154,14653.018986606538,8493.8133887573586,8150.328845211362,9556.2849774134884,10793.361922698276,11884.559443797141,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,175,"Difference Between BLM and Book:",352644.92835274636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,423.82799186155995,1088.0279210058541,2662.4961563867278,4804.4827037503455,5171.4656314731701,5464.0384192265728,5283.6021214766643,5881.4381115516371,5783.8010600769512,6442.2318957840516,3109.3900865032801,2552.8296689763065,2245.058543958361,2086.1028908222129,1798.3194968976829,1175.6121366221651,537.46493221558512,299.20997524381863,217.4156326332841,289.21074933889616,323.43379644142937,144.75373858414343,181.77094040111723,213.76078577160675,1709.9914781749546,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,862.99837012381909,3093.1174817946126,6156.8839197150646,9546.6663405475083,9360.7827840471255,10294.67168613381,11200.319341146227,10706.037059254755,13785.641956493939,13370.343170125685,14235.783928443418,14845.061846500574,13234.552565301474,12683.264115145992,10546.452233586191,9168.5157517016578,7714.6978579109618,7968.2161136870409,7216.7219500393203,7123.9956131565168,1812.2978900493213,696.17458416979116,805.27689591187107,900.54722965262044,7371.4689762388916,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,372.01128801169676,1333.0329557409777,2650.6183001523914,4106.8891661991584,4025.9333473355773,4429.6891289440846,4823.8170598340766,4610.5119563440085,5936.0670725242544,5758.7578419225792,6129.4131253101641,6389.9498821619945,5693.7212201794455,5453.9119978779017,4533.6721639635016,3938.7252398414093,3311.2552033540433,3417.701426208926,3093.8686266854943,3054.8664840421288,780.00883091561536,299.75914013937353,346.82656126429458,387.92651841536554,3175.7672893212757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,176,"Property Taxes to be Capitalized:",76020.620477573932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,308.67966407839941,1046.2709901511978,2195.2780008363525,3551.0392622369786,3682.014501603051,4103.7850923429014,4428.8741856283641,4453.9504147551643,5378.7151474311977,5506.6053036734238,5090.0900989499578,5180.84284952492,4704.8575193570123,4529.7615065347345,3870.5779198975315,3262.0334594761589,2607.9642676184394,2566.5467371364134,2414.6952398280341,2548.4907625307819,780.99609970076767,287.46009738367678,323.39518479549389,354.79774778688045,2842.8984243161026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,182,"Percent in Service:",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.18434412999999999,0.43212176999999996,0.81130924000000004,1.22426174,1.2377796000000001,1.29920134,1.3213870000000001,1.39514139,1.5842342599999999,1.8365463400000002,1.58236226,1.6848159500000002,1.7681508099999999,2.0185903900000004,2.2493937799999997,2.4220930300000005,2.2081353500000001,2.0474659499999999,1.8028782799999998,2.1251686699999999,1.3563125,0.55543275000000003,0.55339327000000005,0.55136912999999999,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,183,"Book CAP EX Into Service:",45461793.842595339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121596.38369401838,406341.82640435058,975916.32192166918,1705320.1066954758,1739852.0419498784,1831580.2436523163,1940868.1615401674,2070366.778800729,2481177.5897358395,2524631.75561471,2557507.3453060975,2828493.2055441798,2745726.7514173142,2794250.5648207157,2613947.8239840474,2606089.1724659922,2419311.4488807297,2315749.0880957893,1603680.1737620656,1206359.1340467634,283053.71974410495,89669.117127713136,89971.401592743059,90234.919271875508,5420098.7665260378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,187,"CAP EX Expired (end of period):",45461793.842595302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33490.060333783767,105085.54277410265,352456.78419503529,713637.44716897118,765463.68562523881,776199.89158449403,761196.3783710287,808698.04372269672,714881.13028407155,579312.49738917698,209368.33286014682,159594.1412663759,141574.17669943965,141313.43372126305,140848.53585854548,122327.58767235762,86256.760537271883,68345.13660364777,41932.3724722365,47465.345059682601,47520.132337278308,15064.000964599656,15122.968763005661,15173.930819107321,915024.17392240115,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,61568.253293489899,210559.83567124078,435993.30218078732,693745.61856519617,681744.82735684735,738331.51543447969,825121.22074949881,882624.48792750621,1235753.7487783553,1360965.1128143407,1642939.2019905974,1867368.0592958904,1822155.9920647447,1856309.1243178789,1730427.5761153086,1737999.9429041154,1632717.6958898953,1572868.5146923468,1093066.8902819059,810945.40648882568,164591.22191924986,52134.103491190283,52304.080951354626,52452.569605272278,3148127.118614241,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26538.070066744727,90696.447959007171,187466.23554584669,297937.04096130829,292643.52896779228,317048.83663334238,354550.56241964002,379044.24715052586,530542.71067341277,584354.14541119267,705199.8104553537,801531.00498191302,781996.58265313017,796628.00678157376,742671.71201019315,745761.64188951894,700336.99245356279,674535.43679979467,468680.91100792337,347948.38249825506,70942.365487576739,22471.01267192321,22544.351878382757,22608.418847495912,1356947.4739893964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,191,"Book Value (end of period):",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121070.97711743056,525169.41109387204,1494161.8887970059,3183838.0235647266,4898942.3582203416,6696355.2666482199,8593414.0629175883,10609704.180541504,13025908.381259043,15475299.160810109,17949254.211126909,20685401.580224745,23330320.106738724,26015165.787807848,28511618.906612687,30992247.979757309,33278855.836614698,35455046.558374941,36914451.193739623,37972898.311406337,38106985.520682134,38047354.016814046,37987689.515278019,37927952.230391279,43177858.551998101,43007666.107078888,42837473.662159689,42667281.217240475,42497088.772321254,42326896.327402048,42156703.882482842,41986511.437563628,41816318.992644414,41646126.547725193,41475934.102805994,41305741.657886781,41135549.212967567,40965356.768048361,40795164.323129147,40624971.878209934,40454779.43329072,40284586.988371506,40114394.5434523,39944202.098533086,39774009.653613873,39603817.208694667,39433624.763775453,39263432.318856239,39093239.873937026,38923047.429017812,38752854.984098613,38582662.539179392,38412470.094260179,38242277.649340972,38072085.204421766,37901892.759502545,37731700.314583331,37561507.869664125,37391315.424744919,37221122.979825698,37050930.534906484,36880738.089987278,36710545.645068072,36540353.200148858,36370160.755229637,36199968.310310431,36029775.865391225,35859583.420472011,35689390.97555279,35519198.530633584,35349006.085714377,35178813.640795164,35008621.195875943,34838428.750956737,34668236.30603753,34498043.861118317,34327851.416199096,34157658.971279889,33987466.526360676,33817274.081441469,33647081.636522256,33476889.191603046,33306696.746683832,33136504.301764622,32966311.856845405,32796119.411926199,32625926.967006985,32455734.522087775,32285542.077168558,32115349.632249348,31945157.187330138,31774964.742410924,31604772.297491711,31434579.852572501,31264387.407653295,31094194.962734077,30924002.517814863,30753810.072895654,30583617.627976444,30413425.18305723,30243232.738138016,30073040.293218806,29902847.848299596,29732655.403380379,29562462.958461169,29392270.513541956,29222078.068622749,29051885.623703532,28881693.178784322,28711500.733865108,28541308.288945902,28371115.844026688,28200923.399107475,28030730.954188265,27860538.509269055,27690346.064349841,27520153.619430624,27349961.174511418,27179768.729592204,27009576.284672994,26839662.923589893,26670625.275363252,26504524.7670049,26344371.23737295,26190596.571787879,26043290.238632683,25902327.208630577,25768103.328992825,25639836.792107441,25516397.859366968,25394703.662733667,25274339.417277578,25155154.95662732,25037148.107924741,24920314.997020982,24804501.282681163,24689406.374679156,24574881.009482171,24460705.080722459,24346924.696504913,24233540.313390173,24120281.463616807,24007148.638583135,23894142.262972955,23788761.088812128,23683379.914651297,23577998.74049047,23472617.566329643,23367236.392168812,23261855.218007986,23156474.043847159,23051092.869686332,22945711.695525505,22840330.521364674,22734949.347203847,22629568.17304302,22524186.998882189,22418805.824721362,22313424.650560535,22208043.476399709,22102662.302238882,21997281.128078051,21891899.953917224,21786518.779756397,21681137.605595566,21575756.431434739,21470375.257273912,21364994.083113085,21259612.908952259,21154231.734791428,21048850.560630601,20943469.386469774,20838088.212308943,20732707.038148116,20627325.863987289,20521944.689826462,20416563.515665635,20311182.341504805,20205801.167343978,20100419.993183151,19995038.81902232,19889657.644861493,19784276.470700666,19678895.296539839,19573514.122379012,19468132.948218182,19362751.774057355,19257370.599896528,19151989.425735697,19046608.25157487,18941227.077414043,18835845.903253216,18730464.729092389,18625083.554931559,18519702.380770732,18414321.206609905,18308940.032449074,18203558.858288247,18098177.68412742,17992796.509966593,17887415.335805766,17782034.161644936,17676652.987484109,17571271.813323282,17465890.639162451,17360509.465001624,17255128.290840797,17149747.11667997,17044365.942519143,16938984.768358313,16833603.594197486,16728222.420036661,16622841.245875832,16517460.071715003,16412078.897554176,16306697.723393349,16201316.54923252,16095935.375071691,15990554.200910864,15885173.026750037,15779791.852589209,15674410.67842838,15569029.504267553,15463648.330106726,15358267.155945897,15252885.981785068,15147504.807624241,15042123.633463414,14936742.459302586,14831361.285141757,14725980.11098093,14620598.936820103,14515217.762659274,14409836.588498445,14304455.414337618,14199074.240176791,14093693.066015961,13988311.891855134,13882930.717694303,13777549.543533476,13672168.369372645,13566787.195211818,13461406.021050988,13356024.846890161,13250643.67272933,13145262.498568503,13039881.324407673,12934500.150246846,12829118.976086015,12723737.801925188,12618356.627764357,12512975.45360353,12407594.2794427,12302213.105281873,12196831.931121042,12091450.756960215,11986069.582799384,11880688.408638557,11775307.234477727,11669926.0603169,11564544.886156069,11459163.711995242,11353782.537834411,11248401.363673585,11143020.189512754,11037639.015351927,10932257.841191096,10826876.667030269,10721495.492869439,10616114.318708612,10510733.144547781,10405351.970386954,10299970.796226123,10194589.622065296,10089208.447904466,9983827.2737436388,9878446.0995828081,9773064.9254219811,9667683.7512611505,9562302.5771003235,9456921.4029394928,9351540.2287786659,9246159.0546178352,9140777.8804570083,9035396.7062961776,8930015.5321353506,8824634.35797452,8719253.183813693,8613872.0096528623,8508490.8354920354,8403109.6613312047,8297728.4871703759,8192347.3130095471,8086966.1388487183,7981584.9646878894,7876203.7905270606,7770822.6163662318,7665441.442205403,7560060.2680445742,7454679.0938837454,7349297.9197229166,7243916.7455620877,7138535.5714012589,7033154.3972404301,6927773.2230796013,6822392.0489187725,6717010.8747579437,6611629.7005971149,6506248.526436286,6400867.3522754572,6295486.1781146284,6190105.0039537996,6084723.8297929708,5979342.655632142,5873961.4814713132,5768580.3073104843,5663199.1331496555,5557817.9589888267,5452436.7848279979,5347055.6106671691,5241674.4365063403,5136293.2623455115,5030912.0881846827,4925530.9140238538,4820149.739863025,4714768.5657021962,4609387.3915413674,4504006.2173805386,4398625.0432197098,4293243.869058881,4187862.6948980526,4082481.5207372238,3977100.346576395,3871719.1724155662,3766337.9982547374,3660956.8240939085,3555575.6499330797,3450194.4757722509,3344813.3016114221,3239432.1274505937,3134050.9532897649,3028669.7791289361,2923288.6049681073,2817907.4308072785,2712526.2566464497,2607145.0824856209,2501763.908324792,2396382.7341639632,2291001.5600031344,2185620.3858423056,2080239.2116814766,1974858.0375206477,1869476.8633598189,1764095.6891989904,1658714.5150381615,1553333.340877333,1447952.1667165041,1342570.9925556753,1237189.8183948465,1131808.6442340177,1026427.4700731887,921046.29591235984,815665.12175153114,710283.94759070233,604902.77342987352,499521.59926904464,394140.42510821612,288759.25094738731,183378.07678655849,77996.902625729679,-27384.271535099124,-132765.44569592795,-238146.61985675673,-343527.79401758558,-448908.96817841433,-554290.1423392432,-659671.31650007202,-765052.49066090083,-870433.66482172953,-975814.83898255834,-1081196.0131433872,-1186577.187304216,-1291958.3614650448,-1397339.5356258736,-1502720.7097867024,-1608101.8839475312,-1713483.0581083598,-1818864.2322691886,-1924245.4064300174,-2029626.5805908462,-2135007.7547516753,-2240388.9289125041,-2345770.1030733325,-2451151.2772341613,-2556532.4513949901,-2661913.6255558189,-2767294.7997166477,-2872675.9738774765,-2978057.1480383053,-3083438.3221991342,-3188819.496359963,-3294200.6705207913,-3399581.8446816201,-3504963.0188424489,-3610344.1930032778,-3715725.3671641066,-3821106.5413249354,-3926487.7154857642,-4031868.889646593,-4137250.0638074218,-4242631.2379682511,-4348012.4121290799,-4453393.5862899087,-4558774.7604507376,-4664155.9346115664,-4769537.1087723952,-4874918.282933224,-4980299.4570940528,-5085680.6312548816,-5191061.8054157104,-5296442.9795765392,-5401824.1537373681,-5507205.3278981969,-5612586.5020590257,-5717967.6762198545,-5823348.8503806833,-5928730.0245415121,-6034111.1987023409,-6139492.3728631698,-6244873.5470239986,-6350254.7211848265,-6455635.8953456553,-6561017.0695064841,-6666398.2436673129,-6771779.4178281417,-6877160.5919889705,-6982541.7661497993,-7087922.9403106272,-7193304.114471456,-7298685.2886322848,-7404066.4627931137,-7509447.6369539425,-7614828.8111147713,-7720209.9852756001,-7825591.1594364289,-7930972.3335972559,-8036353.5077580838,-8141734.6819189116,-8247115.8560797395,-8352497.0302405674,-8457878.2044013925,-8563259.3785622213,-8668640.5527230483,-8774021.7268838771,-8879402.901044704,-8984784.0752055328,-9090165.2493663598,-9195546.4235271886,-9300927.5976880156,-9406308.7718488425,-9511689.9460096713,-9617071.1201704983,-9722452.2943313271,-9827833.468492154,-9933214.6426529828,-10038595.81681381,-10143976.990974639,-10249358.165135466,-10354739.339296293,-10460120.513457121,-10565501.687617948,-10670882.861778777,-10776264.035939604,-10881645.210100433,-10987026.38426126,-11092407.558422089,-11197788.732582916,-11303169.906743744,-11408551.080904571,-11513932.255065398,-11619313.429226227,-11724694.603387054,-11830075.777547883,-11935456.95170871,-12040838.125869539,-12146219.300030366,-12251600.474191193,-12356981.648352021,-12462362.822512848,-12567743.996673677,-12673125.170834504,-12778506.344995333,-12883887.51915616,-12989268.693316989,-13094649.867477816,-13200031.041638643,-13305412.215799471,-13410793.389960298,-13516174.564121127,-13621555.738281954,-13726936.912442783,-13832318.08660361,-13937699.260764439,-14043080.434925266,-14148461.609086093,-14253842.783246921,-14359223.957407748,-14464605.131568577,-14569986.305729404,-14675367.479890233,-14780748.65405106,-14886129.828211889,-14991511.002372716,-15096892.176533543,-15202273.350694371,-15307654.5248552,-15413035.699016027,-15518416.873176854,-15623798.047337683,-15729179.221498512,-15834560.395659339,-15939941.569820166,-16045322.743980994,-16150703.918141823,-16256085.09230265,-16361466.266463477,-16466847.440624306,-16572228.614785135,-16677609.788945962,-16782990.963106789,-16888372.137267616,-16993753.311428446,-17099134.485589273,-17204515.6597501,-17309896.833910931,-17415278.008071758,-17520659.182232585,-17626040.356393412,-17731421.530554239,-17796783.340074301,-17765112.495830428,-17586266.521079686,-17238549.338922415,-16896512.89277162,-16515611.990175664,-16076041.766161118,-15596573.214750798,-14884873.735629871,-14088010.955653176,-13103706.513200536,-11968503.221493373,-10856981.926638607,-9717693.3969546594,-8654555.8179447465,-7581208.7829284249,-6570984.6530902488,-5594673.6314041493,-4925427.6784566091,-4436220.7633653758,-4364666.1795023186,-4365705.8049949696,-4366475.6464889562,-4366989.1523327678,-2355153.9295802885,-2379982.0566201895,-2404810.1836600904,-2429638.3106999914,-2454466.4377398924,-2479294.5647797934,-2504122.6918196944,-2528950.8188595953,-2553778.9458994963,-2578607.0729393973,-2603435.1999792983,-2628263.3270191993,-2653091.4540591002,-2677919.5810990012,-2702747.7081389022,-2727575.8351788032,-2752403.9622187042,-2777232.0892586051,-2802060.2162985061,-2826888.3433384071,-2851716.4703783081,-2876544.5974182091,-2901372.7244581101,-2926200.851498011,-2951028.9785379115,-2975857.1055778125,-3000685.2326177135,-3025513.3596576145,-3050341.4866975155,-3075169.6137374165,-3099997.7407773174,-3124825.8678172184,-3149653.9948571194,-3174482.1218970204,-3199310.2489369214,-3224138.3759768223,-3248966.5030167233,-3273794.6300566243,-3298622.7570965253,-3323450.8841364263,-3348279.0111763272,-3373107.1382162282,-3397935.2652561292,-3422763.3922960302,-3447591.5193359312,-3472419.6463758321,-3497247.7734157331,-3522075.9004556341,-3546904.0274955351,-3571732.1545354361,-3596560.2815753371,-3621388.408615238,-3646216.535655139,-3671044.66269504,-3695872.789734941,-3720700.916774842,-3745529.0438147429,-3770357.1708546439,-3795185.2978945449,-3820013.4249344459,-3844841.5519743469,-3869669.6790142478,-3894497.8060541488,-3919325.9330940498,-3944154.0601339508,-3968982.1871738518,-3993810.3142137527,-4018638.4412536537,-4043466.5682935547,-4068294.6953334557,-4093122.8223733567,-4117950.9494132577,-4142779.0764531586,-4167607.2034930596,-4192435.3305329606,-4217263.4575728616,-4242091.5846127626,-4266919.7116526635,-4291747.8386925645,-4316575.9657324655,-4341404.0927723665,-4366232.2198122675,-4391060.3468521684,-4415888.4738920694,-4440716.6009319704,-4465544.7279718714,-4490372.8550117724,-4515200.9820516733,-4540029.1090915743,-4564857.2361314753,-4589685.3631713763,-4614513.4902112773,-4639341.6172511782,-4664169.7442910792,-4688997.8713309802,-4713825.9983708812,-4738654.1254107822,-4763482.2524506832,-4788310.3794905841,-4813138.5065304851,-4837966.6335703861,-4862794.7606102871,-4887622.8876501881,-4912451.014690089,-4937279.14172999,-4962107.268769891,-4986935.395809792,-5011763.522849693,-5036591.6498895939,-5061419.7769294949,-5086247.9039693959,-5111076.0310092969,-5135904.1580491979,-5160732.2850890988,-5185560.4121289998,-5210388.5391689008,-5235216.6662088018,-5260044.7932487028,-5284872.9202886038,-5309701.0473285047,-5321260.1393350335,-5300681.8448733548,-5231519.7608990474,-5106711.164051339,-4983895.9524965258,-4848236.3249840075,-4693130.552041865,-4525000.4135710783,-4280289.805954746,-4007510.0101127834,-3673025.9033596809,-3288829.7085308968,-2912642.9814345264,-2527425.6374874148,-2167439.4496830511,-1804279.6309039136,-1462196.6946456283,-1131478.7094763904,-902208.74282414152,-732277.23141135834,-700085.68380545313,-691974.23724446341,-683776.84254368278,-675497.97499019117,1.4421984815271573E-7,1.4422736664225039E-7,1.4423488513178504E-7,1.4424240362131969E-7,1.4424992211085434E-7,1.44257440600389E-7,1.4426495908992365E-7,1.4427247757945833E-7,1.4427999606899298E-7,1.4428751455852763E-7,1.4429503304806229E-7,1.4430255153759694E-7,1.4431007002713159E-7,1.4431758851666625E-7,1.443251070062009E-7,1.4433262549573558E-7,1.4434014398527023E-7,1.4434766247480488E-7,1.4435518096433954E-7,1.4436269945387419E-7,1.4437021794340884E-7,1.4437773643294349E-7,1.4438525492247815E-7,1.4439277341201282E-7,1.4440029190154748E-7,1.4440781039108213E-7,1.4441532888061678E-7,1.4442284737015144E-7,1.4443036585968609E-7,1.4443788434922074E-7,1.4444540283875539E-7,1.4445292132829007E-7,1.4446043981782473E-7,1.4446795830735938E-7,1.4447547679689403E-7,1.4448299528642868E-7,1.4449051377596334E-7,1.4449803226549799E-7,1.4450555075503264E-7,1.4451306924456732E-7,1.4452058773410197E-7,1.4452810622363663E-7,1.4453562471317128E-7,1.4454314320270593E-7,1.4455066169224058E-7,1.4455818018177524E-7,1.4456569867130989E-7,1.4457321716084457E-7,1.4458073565037922E-7,1.4458825413991387E-7,1.4459577262944853E-7,1.4460329111898318E-7,1.4461080960851783E-7,1.4461832809805248E-7,1.4462584658758714E-7,1.4463336507712182E-7,1.4464088356665647E-7,1.4464840205619112E-7,1.4465592054572577E-7,1.4466343903526043E-7,1.4467095752479508E-7,1.4467847601432973E-7,1.4468599450386439E-7,1.4469351299339906E-7,1.4470103148293372E-7,1.4470854997246837E-7,1.4471606846200302E-7,1.4472358695153768E-7,1.4473110544107233E-7,1.4473862393060698E-7,1.4474614242014163E-7,1.4475366090967631E-7,1.4476117939921096E-7,1.4476869788874562E-7,1.4477621637828027E-7,1.4478373486781492E-7,1.4479125335734958E-7,1.4479877184688423E-7,1.4480629033641888E-7,1.4481380882595356E-7,1.4482132731548821E-7,1.4482884580502287E-7,1.4483636429455752E-7,1.4484388278409217E-7,1.4485140127362682E-7,1.4485891976316148E-7,1.4486643825269613E-7,1.4487395674223081E-7,1.4488147523176546E-7,1.4488899372130011E-7,1.4489651221083477E-7,1.4490403070036942E-7,1.4491154918990407E-7,1.4491906767943872E-7,1.4492658616897338E-7,1.4493410465850806E-7,1.4494162314804271E-7,1.4494914163757736E-7,1.4495666012711201E-7,1.4496417861664667E-7,1.4497169710618132E-7,1.4497921559571597E-7,1.4498673408525062E-7,1.449942525747853E-7,1.4500177106431996E-7,1.4500928955385461E-7,1.4501680804338926E-7,1.4502432653292391E-7,1.4503184502245857E-7,1.4503936351199322E-7,1.4504688200152787E-7,1.4505440049106255E-7,1.450619189805972E-7,1.4506943747013186E-7,1.4507695595966651E-7,1.4508447444920116E-7,1.4509199293873582E-7,1.4509951142827047E-7,1.4510702991780512E-7,1.451145484073398E-7,1.4512206689687445E-7,1.451295853864091E-7,1.4513710387594376E-7,1.4514462236547841E-7,1.4515214085501306E-7,1.4515965934454772E-7,1.4516717783408237E-7,1.4517469632361705E-7,1.451822148131517E-7,1.4518973330268635E-7,1.4519725179222101E-7,1.4520477028175566E-7,1.4521228877129031E-7,1.4521980726082496E-7,1.4522732575035962E-7,1.452348442398943E-7,1.4524236272942895E-7,1.452498812189636E-7,1.4525739970849825E-7,1.4526491819803291E-7,1.4527243668756756E-7,1.4527995517710221E-7,1.4528747366663686E-7,1.4529499215617154E-7,1.453025106457062E-7,1.4531002913524085E-7,1.453175476247755E-7,1.4532506611431015E-7,1.4533258460384481E-7,1.4534010309337946E-7,1.4534762158291411E-7,1.4535514007244879E-7,1.4536265856198344E-7,1.453701770515181E-7,1.4537769554105275E-7,1.453852140305874E-7,1.4539273252012205E-7,1.4540025100965671E-7,1.4540776949919136E-7,1.4541528798872604E-7,1.4542280647826069E-7,1.4543032496779534E-7,1.4543784345733E-7,1.4544536194686465E-7,1.454528804363993E-7,1.4546039892593396E-7,1.4546791741546861E-7,1.4547543590500329E-7,1.4548295439453794E-7,1.4549047288407259E-7,1.4549799137360724E-7,1.455055098631419E-7,1.4551302835267655E-7,1.455205468422112E-7,1.4552806533174586E-7,1.4553558382128053E-7,1.4554310231081519E-7,1.4555062080034984E-7,1.4555813928988449E-7,1.4556565777941915E-7,1.455731762689538E-7,1.4558069475848845E-7,1.455882132480231E-7,1.4559573173755778E-7,1.4560325022709244E-7,1.4561076871662709E-7,1.4561828720616174E-7,1.4562580569569639E-7,1.4563332418523105E-7,1.456408426747657E-7,1.4564836116430035E-7,1.4565587965383503E-7,1.4566339814336968E-7,1.4567091663290434E-7,1.4567843512243899E-7,1.4568595361197364E-7,1.4569347210150829E-7,1.4570099059104295E-7,1.457085090805776E-7,1.4571602757011228E-7,1.4572354605964693E-7,1.4573106454918158E-7,1.4573858303871624E-7,1.4574610152825089E-7,1.4575362001778554E-7,1.4576113850732019E-7,1.4576865699685485E-7,1.4577617548638953E-7]
[null,null,null,null,null,null,196,"Fed-Depreciation Expense:",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1497.6497267898576,9005.3377190900937,45139.509120337694,14193.06170914521,20056.320915792257,26843.310411859598,34834.75789661552,44432.716488437574,57577.757061099022,73184.786466825681,92176.690333240069,118453.89947524447,152490.7559465486,204475.02514128532,301817.15124833607,182131.04775476083,190336.29005440979,198973.20608313556,205608.01254268506,211210.0299180701,212709.58517332631,213262.34757210067,213926.37094243724,214757.17270952856,282343.58198820555,282343.58198820555,282343.58198820555,257476.94282997533,257476.94282997533,257476.94282997533,257476.94282997533,257476.94282997533,257476.94282997533,257476.94282997533,257476.94282997533,257476.94282997533,257476.94282997533,257476.94282997533,257476.94282997533,238166.17211772717,238166.17211772717,238166.17211772717,238166.17211772717,238166.17211772717,238166.17211772717,238166.17211772717,238166.17211772717,238166.17211772717,238166.17211772717,238166.17211772717,238166.17211772717,220303.70920889761,220303.70920889761,220303.70920889761,220303.70920889761,220303.70920889761,220303.70920889761,220303.70920889761,220303.70920889761,220303.70920889761,220303.70920889761,220303.70920889761,220303.70920889761,203780.93101823024,203780.93101823024,203780.93101823024,203780.93101823024,203780.93101823024,203780.93101823024,203780.93101823024,203780.93101823024,203780.93101823024,203780.93101823024,203780.93101823024,203780.93101823024,188497.36119186302,188497.36119186302,188497.36119186302,188497.36119186302,188497.36119186302,188497.36119186302,188497.36119186302,188497.36119186302,188497.36119186302,188497.36119186302,188497.36119186302,188497.36119186302,174704.85093177287,174704.85093177287,174704.85093177287,174704.85093177287,174704.85093177287,174704.85093177287,174704.85093177287,174704.85093177287,174704.85093177287,174704.85093177287,174704.85093177287,174704.85093177287,168419.40933270488,168419.40933270488,168419.40933270488,168419.40933270488,168419.40933270488,168419.40933270488,168419.40933270488,168419.40933270488,168419.40933270488,168419.40933270488,168419.40933270488,168419.40933270488,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732582,167613.48949732579,167613.48949732579,167613.48949732579,167613.48949732579,167613.48949732579,167613.48949732579,167613.48949732579,167613.48949732579,167613.48949732579,167613.48949732579,167613.48949732579,167613.48949732579,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732567,167613.48949732567,167613.48949732567,167613.48949732567,167613.48949732567,167613.48949732567,167613.48949732567,167613.48949732567,167613.48949732567,167613.48949732567,167613.48949732567,167613.48949732567,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,167613.48949732576,164855.15486292887,164855.15486292887,164855.15486292887,164855.15486292887,164855.15486292887,164855.15486292887,164855.15486292887,164855.15486292887,164855.15486292887,164855.15486292887,164855.15486292887,164855.15486292887,110867.44402328906,110867.44402328906,110867.44402328906,110867.44402328906,110867.44402328906,110867.44402328906,110867.44402328906,110867.44402328906,110867.44402328906,110867.44402328906,110867.44402328906,110867.44402328906,29819.03390902299,29819.03390902299,29819.03390902299,29819.03390902299,29819.03390902299,29819.03390902299,29819.03390902299,29819.03390902299,29819.03390902299,29819.03390902299,29819.03390902299,29819.03390902299,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,199,"State-Depreciation Expense:",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1331.2442015909846,8004.7446391911963,40124.008106966838,12650.402072676125,17862.188034140167,23895.067586200024,30998.576461538625,39530.095209824889,51214.57571885729,65087.490746169889,81969.183071871579,105326.70230920879,135581.68583925691,181789.92512346734,268316.25944084581,162630.3567881143,169923.90549891334,177601.16419111408,183498.7699329358,188478.34093327809,189811.27893795026,190302.62329241639,190892.86628827112,191631.35674790785,251708.16499562075,251708.16499562075,251708.16499562075,231215.87269451222,231215.87269451222,231215.87269451222,231215.87269451222,231215.87269451222,231215.87269451222,231215.87269451222,231215.87269451222,231215.87269451222,231215.87269451222,231215.87269451222,231215.87269451222,215801.48118154472,215801.48118154472,215801.48118154472,215801.48118154472,215801.48118154472,215801.48118154472,215801.48118154472,215801.48118154472,215801.48118154472,215801.48118154472,215801.48118154472,215801.48118154472,201414.71576944174,201414.71576944174,201414.71576944174,201414.71576944174,201414.71576944174,201414.71576944174,201414.71576944174,201414.71576944174,201414.71576944174,201414.71576944174,201414.71576944174,201414.71576944174,187987.068051479,187987.068051479,187987.068051479,187987.068051479,187987.068051479,187987.068051479,187987.068051479,187987.068051479,187987.068051479,187987.068051479,187987.068051479,187987.068051479,175454.59684804702,175454.59684804702,175454.59684804702,175454.59684804702,175454.59684804702,175454.59684804702,175454.59684804702,175454.59684804702,175454.59684804702,175454.59684804702,175454.59684804702,175454.59684804702,163757.6237248439,163757.6237248439,163757.6237248439,163757.6237248439,163757.6237248439,163757.6237248439,163757.6237248439,163757.6237248439,163757.6237248439,163757.6237248439,163757.6237248439,163757.6237248439,152840.44880985431,152840.44880985431,152840.44880985431,152840.44880985431,152840.44880985431,152840.44880985431,152840.44880985431,152840.44880985431,152840.44880985431,152840.44880985431,152840.44880985431,152840.44880985431,142651.08555586403,142651.08555586403,142651.08555586403,142651.08555586403,142651.08555586403,142651.08555586403,142651.08555586403,142651.08555586403,142651.08555586403,142651.08555586403,142651.08555586403,142651.08555586403,133141.01318547307,133141.01318547307,133141.01318547307,133141.01318547307,133141.01318547307,133141.01318547307,133141.01318547307,133141.01318547307,133141.01318547307,133141.01318547307,133141.01318547307,133141.01318547307,124264.94563977487,124264.94563977487,124264.94563977487,124264.94563977487,124264.94563977487,124264.94563977487,124264.94563977487,124264.94563977487,124264.94563977487,124264.94563977487,124264.94563977487,124264.94563977487,115980.61593045655,115980.61593045655,115980.61593045655,115980.61593045655,115980.61593045655,115980.61593045655,115980.61593045655,115980.61593045655,115980.61593045655,115980.61593045655,115980.61593045655,115980.61593045655,108248.57486842612,108248.57486842612,108248.57486842612,108248.57486842612,108248.57486842612,108248.57486842612,108248.57486842612,108248.57486842612,108248.57486842612,108248.57486842612,108248.57486842612,108248.57486842612,101032.00321053104,101032.00321053104,101032.00321053104,101032.00321053104,101032.00321053104,101032.00321053104,101032.00321053104,101032.00321053104,101032.00321053104,101032.00321053104,101032.00321053104,101032.00321053104,94394.155076953655,94394.155076953655,94394.155076953655,94394.155076953655,94394.155076953655,94394.155076953655,94394.155076953655,94394.155076953655,94394.155076953655,94394.155076953655,94394.155076953655,94394.155076953655,90109.480378173379,90109.480378173379,90109.480378173379,90109.480378173379,90109.480378173379,90109.480378173379,90109.480378173379,90109.480378173379,90109.480378173379,90109.480378173379,90109.480378173379,90109.480378173379,88978.791633296991,88978.791633296991,88978.791633296991,88978.791633296991,88978.791633296991,88978.791633296991,88978.791633296991,88978.791633296991,88978.791633296991,88978.791633296991,88978.791633296991,88978.791633296991,88978.791633296991,88978.791633296991,88978.791633296991,88978.791633296991,88978.791633296991,88978.791633296991,88978.791633296991,88978.791633296991,88978.791633296991,88978.791633296991,88978.791633296991,88978.791633296991,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.791633297034,88978.791633297034,88978.791633297034,88978.791633297034,88978.791633297034,88978.791633297034,88978.791633297034,88978.791633297034,88978.791633297034,88978.791633297034,88978.791633297034,88978.791633297034,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,88978.79163329702,87514.51042642667,87514.51042642667,87514.51042642667,87514.51042642667,87514.51042642667,87514.51042642667,87514.51042642667,87514.51042642667,87514.51042642667,87514.51042642667,87514.51042642667,87514.51042642667,58854.75703804761,58854.75703804761,58854.75703804761,58854.75703804761,58854.75703804761,58854.75703804761,58854.75703804761,58854.75703804761,58854.75703804761,58854.75703804761,58854.75703804761,58854.75703804761,15829.64242826947,15829.64242826947,15829.64242826947,15829.64242826947,15829.64242826947,15829.64242826947,15829.64242826947,15829.64242826947,15829.64242826947,15829.64242826947,15829.64242826947,15829.64242826947,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,202,"BLM Depreciation Expense:",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,518.42192296329131,2214.9663647520247,6848.6052271123754,15490.518875202926,24513.727501741381,33846.651606613697,43399.849891124832,53575.310150027522,64368.699163530146,74529.118261808879,82757.585679286552,91470.48059657315,99861.235091002251,108389.79499704432,116422.46289462259,124341.40780438393,131549.58741945846,138370.02602891999,143056.55039934572,146662.15125946331,147706.70194351123,148036.82162319199,148367.36784547329,148698.28514729883,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168874.78764397372,168599.23570779103,167732.58975068189,164817.63735035982,158910.69597981632,152574.92747986826,146152.12870349103,139852.85556807811,133162.71718798522,127253.57277778527,122479.65389867367,120760.82937555996,119452.15177891497,118291.07579428596,117130.84803736562,115972.09623435189,114962.49643822075,114248.16897484529,113681.11958627526,113333.49494594523,112940.36049335904,112547.05467218539,112422.7276119686,112298.21763011356,112173.54954650243,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104377.10974720136,103743.18366384473,102429.794608047,100339.18669847168,98284.679895610345,96060.122873045955,93573.142340964871,90908.947074422991,87175.155636911761,83057.504951887764,78080.911174475623,72420.424237824715,66893.164283798629,61259.863044290287,56004.670721318362,50722.130249463771,45756.843311032702,40975.20350982013,37657.327995472762,35201.207017797104,34703.826972152325,34546.655522714209,34389.298065878131,34231.777997508187,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24635.024623614285,24577.642915766188,24381.670514443238,23976.373108202679,23332.008740230944,22699.075416501873,22013.507110571176,21246.562493554058,20425.435881286114,19274.982715494691,18006.133181351554,16473.084064399703,14729.353680409018,13026.935124635003,11291.904215021636,9673.1804434290261,8046.3758016534193,6517.8105883854178,5046.061168706502,4025.0369529581731,3268.6915231024436,3114.826705872923,3066.2055358470816,3017.5267522569097,2968.7976024124346,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11,-1.0901171583355519E-11]
[null,null,null,null,null,null,205,"Book - Fed Depreciation Difference:",177082.66919290053,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.9846536245427373,28.426063157138032,75.238991422983077,153.45305255225185,233.97979252163827,320.68361782430884,409.51537967396371,501.35102678537078,604.68985476825856,711.85780183611314,794.70931001079771,875.35584977042708,946.98981233228369,1015.0887545474288,1072.2422845861147,1118.6915169831336,1154.0046038861819,1188.3403066285882,1218.9879980344758,1249.8651205911829,1259.8085247962845,1263.7993726048408,1268.5352832987646,1273.919011319962,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,1317.657275237967,893.82928337640703,226.09745429993401,-1357.4376804226508,-3521.6116957561553,-3928.6319793435678,-4264.3003140259143,-4129.397669769558,-4771.2636775235023,-4722.6386103117411,-5429.2677881861528,-2150.1112447035821,-1619.4624112308038,-1332.9648667876595,-1192.7180348511649,-922.31883168348782,-314.59746721544894,313.75296938594624,547.52905192258152,626.82997807275069,553.22306442852835,516.58992774817023,692.57470396844531,654.3512209966018,620.84661778943735,-877.1654144953402,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,818.57613469481907,-44.422235429000082,-2277.1782865640471,-5350.3959167900093,-8758.9910384882278,-8602.2778513617413,-9564.7691452885883,-10501.872741564184,-10041.813657659535,-13154.131445913114,-12780.955454411938,-13687.25003908283,-14340.026185810222,-12774.876815808759,-12264.027276269482,-10165.969812839292,-8820.2586016684927,-7394.4556171191061,-7671.5465607943552,-6944.3997241606821,-6873.7244821252189,-1583.7945233915589,-473.20879439828633,-584.43830625866315,-682.16920829247761,-7155.8426269693546,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,193.10241628660029,-178.90887172509647,-1140.746353682473,-2461.2550159792877,-3923.3386414562133,-3851.3891584834187,-4263.9737412922213,-4667.8159027281445,-4465.0893454219258,-5800.7552334362581,-5636.4636937830956,-6019.7478320871769,-6293.7262843892486,-5611.5106703938982,-5384.1876788383606,-4475.90817825264,-3890.9035176480115,-3272.0710365111759,-3385.778783934818,-3069.4409436793876,-3037.2236006559465,-769.06521613478867,-290.52607104037907,-338.25085870069364,-380.11140041594064,-3168.8028873710073,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12,3.3826820486993112E-12]
[null,null,null,null,null,null,207,"Fed Salvage:",22619560.319810949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39458.415700187958,134853.36682314001,279393.67186969699,444729.31894602167,437049.62897232012,473223.94843642483,529048.58591542917,566746.99306436337,794279.26943420991,875936.60026873974,1058657.2217404002,1204139.9483421035,1175798.935674638,1198356.8091317764,1117922.7305231194,1123740.4276490691,1056251.9487207897,1017185.1940761289,705802.60941571335,522483.917069185,105806.30061898034,33434.653789563323,33474.22263603779,33508.814544152781,2041491.1722647015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13083.029389366515,44681.7075016331,92407.808622847151,146915.07589755458,144308.79781022837,156309.57375219915,174863.37267990297,187216.86759709092,262303.32180044422,289297.69378463505,349535.19866502174,397570.52754987549,388151.43071647536,395587.04739184794,369069.01992311486,370911.45832483878,348512.86862510437,335558.86768679286,232793.52119061892,172446.75800710646,35081.178328330563,11085.626765891919,11098.76265855923,11110.246164540273,676885.85335003759,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,210,"EBIT:",33247351.591464769,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,897.44643820581962,3603.0352009171497,8104.9792728858174,26577.477109833289,41226.750143517107,56497.97001539218,72488.703024976814,89363.716063302767,109222.02307464446,128995.91426764433,148331.78521719045,169050.18115039999,188069.07282083569,205438.2539591204,216565.32146959993,249774.50164009852,268121.83187737688,285459.79070125945,296846.62847625359,304906.85151583393,305477.36974740832,304542.38693807204,303738.73573722667,303049.33249662217,341356.24871171906,340419.13617048354,340718.11858794035,337953.18282570457,336021.17836746195,334131.25035753153,332375.37855940423,330693.42230954173,329139.0667929285,327612.46530782303,326084.97053766914,324558.34114289039,323286.73360290052,321750.50506198342,320181.5700404318,320110.46772173443,318634.16545943735,317156.74987446849,315675.78722633561,314192.86880819412,312706.57413575961,311219.54510494287,309732.53971002076,308245.51141768059,306751.73536919418,305264.96106566378,303779.05215994775,303673.87690494355,302216.56372323167,300759.27999950456,299302.09012936999,297844.95200797322,296387.90322064818,294930.87386409426,293473.84388214588,292016.81450605224,290559.96367235458,289102.92757583875,287645.86858131114,287477.82122179482,286048.72383487254,284619.62566850608,283190.5250188185,281761.42299988412,280332.31861721305,278903.21372041292,277474.10884016065,276045.00394387753,274615.89432344818,273186.7896049844,271757.68549239094,271531.53059702041,270128.25100269099,268724.97142898536,267321.6919209871,265918.41244921851,264515.13303999323,263111.85364437161,261708.57424831216,260305.29485267686,258902.01558204013,257498.73618169982,256095.45676532845,255814.5250363058,254434.53910586136,253054.55317487131,251674.56724214263,250294.58130845535,248914.5953731132,247534.60943741116,246154.62350172058,244774.63756601888,243394.65162700971,242014.66569143248,240634.67975627948,240296.53724490307,238926.92971632755,237557.32218776637,236187.7146592513,234818.10713076152,233448.49960231551,232078.89207387908,230709.28454544235,229339.67701700592,227970.06948865688,226600.46196021716,225230.85443176614,224829.38020126542,223460.95139077364,222092.52258028154,220724.09376978819,219355.66495929411,217987.23614879898,216618.80733830357,215250.37852780818,213697.67474568362,212005.11821664553,209843.63645127145,207183.96642855275,205843.06864454783,203615.94501522044,201624.09528636973,199351.6055435554,197372.53068809045,195204.62482416985,194947.73602911149,193902.01849916304,192828.95870169494,191737.02621194732,190763.57904441401,190028.56525973088,190189.58136440764,189388.16227547172,188525.26544667,187653.01366820451,186776.68378932128,186001.3849337431,184974.71703130574,183969.30847864426,182324.83191599027,181151.63287492824,180217.86741380201,179268.31536407641,179099.52154976848,178150.69779760402,177204.02579627931,176256.16343835555,175308.57343697955,174352.27954380834,173401.6260666615,172450.28461665212,171557.52449561321,170759.63233550903,169802.42965396124,168845.64528928144,168623.22257978606,167666.41894470158,166709.55837532034,165752.72930220468,164795.89302266517,163839.28704393425,162882.5318224965,161925.79480449125,160967.50775257632,160006.71053984787,159050.12860722217,158093.53560613244,157822.19721524164,156865.60472403761,155909.0137392878,154952.42192116188,153995.83029371448,153039.23257261803,152082.63880041207,151126.044546552,150169.49130584687,149213.00448279476,148256.40612544984,147299.80806097118,146970.48518487241,146013.88710690243,145057.28898907237,144100.69089329304,143144.09279246849,142187.49485287894,141230.89680880363,140274.29877747269,139317.69966095328,138361.09878705457,137404.50086429989,136447.90293379608,135838.93256033809,134882.33463019124,133925.73670109909,132969.13877142346,132012.54084188136,131055.942908073,130099.34497702935,129142.74704564843,128186.14914298113,127229.55128681321,126272.95335255946,125316.35541851072,124379.65318852398,123423.05525446584,122466.45732037978,121509.85938630914,120553.26145223493,119596.66351827368,118640.06558423922,117683.4676502137,116726.86971542845,115770.27177941281,114813.6738454633,113857.07591150839,112870.0340640556,111913.43613010092,110956.83819614699,110000.24026219263,109043.64232823836,108087.0443942811,107130.44646032582,106173.84852637026,105217.25059243481,104260.65265853194,103304.05472457439,102347.45679061697,101394.04539211807,100442.20946633485,99490.373540551649,98538.537614768444,97586.701688985224,96634.865763202106,95683.029837418915,94731.193911635739,93779.35798585201,92827.522060067466,91875.686134284304,90923.850208501171,90018.569931703722,89159.887931840552,88301.205931977398,87442.523932114214,86583.841932251045,85725.159932387891,84866.477932524722,84007.795932661553,83149.113932798398,82290.431932935273,81431.749933072089,80573.06793320892,79783.428499863046,79062.83050511936,78342.232510375659,77621.634515631973,76901.036520888258,76180.438526144557,75459.8405314009,74739.24253665717,74018.644541913483,73298.046547169783,72577.448552426096,71856.85055768241,71160.584420978645,70488.650172158959,69816.71592333923,69144.78167451953,68472.847425699831,67800.913176880102,67128.978928060402,66457.044679240717,65785.110430420988,65113.176181601266,64441.241932781581,63769.307683961859,63096.872869523249,62423.937488676078,61751.002107828906,61078.066726981742,60405.131346134585,59732.195965287407,59059.260584440242,58386.325203593071,57713.389822745899,57040.454441898735,56367.519061051564,55694.583680204392,55021.661544083778,54348.752652710609,53675.843761337455,53002.934869964272,52330.025978591118,51657.117087217935,50984.20819584476,50311.299304471591,49638.39041309843,48965.481521725254,48292.572630352086,47619.663738978918,46946.754497156624,46273.84490488466,45600.935312612703,44928.025720340738,44255.116128068767,43582.206535796802,42909.296943524838,42236.387351252866,41563.477758980895,40890.56816670893,40217.658574436973,39544.748982165002,38871.839399165758,38198.929825439242,37526.020251712718,36853.110677986195,36180.201104259686,35507.291530533163,34834.381956806639,34161.472383080123,33488.562809353607,32815.653235627084,32142.743661900571,31469.834088174041,30796.924514202172,30124.014939984947,29451.105365767729,28778.195791550512,28105.28621733328,27432.376643116062,26759.467068898834,26086.557494681612,25413.647920464398,24740.73834624717,24067.828772029938,23394.919197812724,22722.009623601989,22049.100049397759,21376.190475193514,20703.280900989277,20030.371326785036,19357.461752580799,18684.552178376554,18011.642604172321,17338.733029968076,16665.823455763843,15992.913881559603,15320.004307355361,14831.590825920823,14158.681251716234,13485.771677511648,12812.862103307074,12139.952529102487,11467.042954897912,10794.133380693325,10121.223806488741,9448.3142322841613,8775.404658079573,8102.495083874991,7429.5855096704136,10324.113646044778,9651.2040718401968,8978.2944976356375,8305.3849234310583,7632.4753492264872,6959.5657750219098,6286.6562008173432,5613.7466266127676,4940.8370524081884,4267.9274782036218,3595.0179039990439,2922.1083297944724,6817.5490348705907,6144.6394606660133,5471.7298864614449,4798.8203122568693,4125.9107380522919,3453.0011638477217,2780.0915896431534,2107.1820154385741,1434.2724412340024,761.36286702942687,88.453292824854913,-584.45628137971528,-522.16729734807643,-1195.0768715526483,-1867.9864457572257,-2540.8960199617959,-3213.8055941663661,-3886.715168370938,-4559.6247425755137,-5232.5343167800784,-5905.4438909846558,-6578.3534651892287,-7251.2630393938061,-7924.1726135983745,-9035.379947314761,-9708.2895215193421,-10381.199095723909,-11054.108669928488,-11727.018244133063,-12399.927818337632,-13072.837392542202,-13745.746966746787,-14418.656540951351,-15091.566115155925,-15764.475689360495,-16437.38526356508,-17098.697688956108,-17771.60726316068,-18444.51683736526,-19117.426411569828,-19790.335985774396,-20463.245559978979,-21136.155134183547,-21809.064708388138,-22481.974282592699,-23154.883856797274,-23827.793431001861,-24500.703005206418,-25173.919434414656,-25846.829008619239,-26519.738582823804,-27192.648157028387,-27865.557731232966,-28538.467305437527,-29211.376879642106,-29884.286453846664,-30557.196028051239,-31230.105602255808,-31903.015176460387,-32575.924750664952,-33248.8262056331,-33921.735779837662,-34594.645354042237,-35267.554928246806,-35940.464502451388,-36613.374076655949,-37286.283650860525,-37959.193225065101,-38632.102799269676,-39305.012373474237,-39977.921947678813,-40650.831521883367,-41323.741310919046,-41996.650885123614,-42669.560459328182,-43342.470033532743,-44015.379607737326,-44688.28918194188,-45361.198756146441,-46034.108330351009,-46707.017904555563,-47379.927478760139,-48052.837052964715,-48725.746627169268,-49398.656195689517,-50071.565769894085,-50744.475344098639,-51417.384918303193,-52090.294492507761,-52763.204066712344,-53436.113640916898,-54109.023215121473,-54781.932789326027,-55454.842363530595,-56127.751937735178,-56800.661511939739,-57473.571086294716,-58146.480660499285,-58819.390234703838,-59492.299808908407,-60165.209383112975,-60838.118957317551,-61511.028531522126,-62183.938105726687,-62856.847679931241,-63529.757254135817,-64202.666828340385,-64875.576402544932,-65548.485976745535,-66221.39555095011,-66894.305125154671,-67567.214699359247,-68240.124273563793,-68913.033847768369,-69585.943421972945,-70258.852996177506,-70931.762570382081,-71604.672144586642,-72277.581718791203,-72950.491292995765,-73623.400867200457,-74296.310441405018,-74969.220015609593,-75642.129589814154,-76315.039164018715,-76987.948738223276,-77660.858312427852,-78333.767886632428,-79006.677460836974,-79679.587035041535,-80352.496609246125,-81025.406183450687,-81698.315757655233,-82371.225331859838,-83044.134906064399,-83717.044480268945,-84389.954054473521,-85062.863628678082,-85735.773202882672,-86408.682777087219,-87081.592351291809,-87754.50192549637,-88427.411499700931,-89100.321073905478,-89773.230648110068,-90446.140222314629,-91119.04979651919,-91791.95937072378,-92464.868944928327,-93137.778519132917,-93810.688093337463,-94483.597667542039,-95156.507241746629,-95829.416815951176,-96502.326390155737,-97175.235964360298,-97848.145538564859,-98521.055112769463,-99193.96468697401,-99866.8742611786,-100539.78383538316,-101212.69340958772,-101885.60298379228,-102558.51255799684,-120258.27348233442,-161920.18988862439,-224109.18506523778,-294342.88374134741,-289006.00857588986,-302694.82125629112,-324433.28586510406,-337567.12221123598,-432129.2020429133,-462233.93951272615,-535040.28668648493,-590905.52020836703,-570029.75257911219,-569071.04225516866,-521906.55318176583,-511125.5794178918,-475964.00762732554,-452211.95990762155,-312551.1122238143,-229781.63288650769,-40041.224660393978,-5537.8421100882824,1299.6668396429118,6735.118169556381,-844732.74470768077,32737.70999445672,29328.346272450017,29174.560209556734,26433.516521949416,24784.721632133867,12824.071480422857,5728.3970918122886,-10554.448263767224,-13561.332844325363,-13895.748128249543,-14193.566793625234,61529.137628037955,-15786.383900975643,-15858.911317268481,-16017.577069950481,-16107.785224934101,-16226.893760023477,-16073.155543285855,-16048.142255376908,-15780.040823467361,-15863.214955736126,-16017.101345733961,-16171.956064732263,-18338.277417977704,-16455.2806033948,-16616.09642095066,-16774.633059377771,-16934.981053055253,-17094.564356515701,-17261.367054361715,-17424.763752237977,-17594.592445988288,-17755.126556538176,-17913.789654613047,-18072.427131166303,-18177.842163879523,-18390.400216073311,-18548.879964813539,-18707.420019541991,-18865.912146677998,-19024.424507150914,-19182.745845905811,-19341.157305788754,-19499.398578141183,-19657.885780713874,-19816.422489380617,-19974.959875980534,-20134.905502955964,-20292.016176947298,-20450.557736949628,-20609.09770128439,-20767.638933760289,-20926.179630871782,-21084.725382326469,-21243.268749219242,-21401.816619192592,-21560.357981970075,-21718.898034840022,-21877.438069772197,-22035.940843338423,-22194.518628402955,-22353.058552908886,-22511.59851963542,-22670.138452807547,-22828.678400145156,-22987.21821374727,-23145.758090443753,-23304.297847990863,-23462.837777715278,-23621.377742099212,-23779.917706957764,-23938.458657734231,-24096.997623742358,-24255.537591522752,-24414.077558185996,-24572.617525737074,-24731.157492913346,-24889.697463628192,-25048.237432673584,-25206.777404871631,-25365.317372513924,-25523.85733923917,-25682.397305951832,-25840.937246577592,-25999.477239719374,-26158.017206354736,-26316.557173019653,-26475.097139661091,-26633.637106312435,-26792.177072870152,-26950.717039472049,-27109.257005990519,-27267.796972629531,-27426.336939292822,-27584.876905956437,-27743.416873310292,-27901.956839274604,-28060.496805940264,-28219.036772605145,-28377.57673927064,-28536.116705935881,-28694.656672603604,-28853.196639270143,-29011.736605938891,-29170.276572604456,-29328.816539269385,-29487.356505934295,-29645.896472580942,-29804.436439264355,-29962.976405929228,-30121.516372594102,-30280.056339258957,-30438.596305923831,-30597.136272588639,-30755.676239253477,-30914.216205918252,-31072.756172583111,-31231.296139247992,-31389.836105912877,-37180.798157447345,-50882.362601526787,-71304.786048869049,-94340.392269345422,-92481.270964117226,-96942.937626333223,-104090.45975235183,-108324.06524458101,-139414.16715161805,-149302.15005182213,-173215.64753754728,-191577.4172311982,-184612.58394456358,-184242.48970764526,-168675.03819876834,-165067.75312703892,-153362.31614543358,-145432.51468868842,-99289.379482292468,-71977.067943814938,-9473.3954507008511,2003.2072803487922,4301.8733070165035,6142.8587437919177,-276009.33124460996,14897.168508232637,13843.122900001665,13852.617270448392,13006.285559503367,12506.53128434202,8615.76716054393,6330.7789609689407,1066.1872301923765,132.45763024645092,73.583579461569499,26.783477485662956,25122.188365016962,-394.17078576709912,-366.2824023870719,-366.5336188821874,-344.14008712337392,-330.91682833760535,-227.96907292969794,-167.50937946203811,-28.210803506883931,-3.5047654604241347,-1.946986271754569,-0.70867798629168588,-664.72107298647848,10.429570222123839,9.6916569537846211,9.6983040219364955,9.1057818959807015,8.7559008011988038,6.0319524953373955,4.4322179606543761,0.74644435171558821,9.2734416860327989E-2,5.1516325556974822E-2,1.8751281356142808E-2,17.588201253966606,-0.27596143207168983,-0.25643660038201133,-0.25661247862195169,-0.2409346269311412,-0.23167694072310197,-0.15960257306340922,-0.11727436339709683,-1.9750558841268851E-2,-2.4537070301481651E-3,-1.363096073784607E-3,-4.9614869554419989E-4,-0.46537538086702568,7.3018085623416783E-3,6.7851908664209731E-3,6.7898445204624168E-3,6.3750160729724214E-3,6.1300621295048941E-3,4.2230088780720095E-3,3.103024721549491E-3,5.2259155771658492E-4,6.4925142391014201E-5,3.606809882671967E-5,1.3129086425877508E-5,1.2313610936569273E-2,-1.9320112805095455E-4,-1.7953167118622243E-4,-1.7965480460184572E-4,-1.6867864250317367E-4,-1.6219727842712575E-4,-1.117375626505805E-4,-8.2103318193755995E-5,-1.3826292420355016E-5,-1.7166582080859915E-6,-9.5311461351413205E-7,-3.4615928935038268E-7,-3.2581101823581272E-4,5.1132394563679964E-6,4.7515522157567752E-6,4.754810308618353E-6,4.4643863576837821E-6,4.2928926098449838E-6,2.957752737479343E-6,2.1736448628036908E-6,3.6706750072649127E-7,4.6652420492013528E-8,2.6449464298200341E-8,1.0389758748423869E-8,8.6220341012600812E-6,-1.340632342210896E-7,-1.2449312139503578E-7,-1.2457928731839614E-7,-1.1689476700881514E-7,-1.1235708291683664E-7,-7.7029879646243092E-8,-5.6282719142349864E-8,-8.481505667928827E-9,-3.4344399848204591E-12,5.3116775903829623E-10,9.5614153024513928E-10,-2.2690380195654758E-7,4.7783818517836073E-9,4.525202903023356E-9,4.5275244655289618E-9,4.3242373917342198E-9,4.2042140972205106E-9,3.269514870506389E-9,2.7205965929385395E-9,1.4558410301014792E-9,1.2315569790426396E-9,1.2174533143191585E-9,1.2062503652940541E-9,7.2353570000453233E-9,1.1051990237551451E-9,1.1119396709293982E-9,1.1119198969361209E-9,1.1173404289922732E-9,1.1205578413241189E-9,1.1453311886693184E-9,1.159896956852671E-9,1.1934034367859348E-9,1.1993795388049301E-9,1.1997943684580051E-9,1.2001324465628692E-9,1.0406468258176417E-9,1.2028895235435844E-9,1.2027528226862982E-9,1.2027949993355025E-9,1.202693228092031E-9,1.2026497503413786E-9,1.2020359128735261E-9,1.2016921630618313E-9,1.2008472510880419E-9,1.2007307797294191E-9,1.2007614569742748E-9,1.20079416502834E-9,1.2050557316135527E-9,1.2008045209694341E-9,1.2008497914474636E-9,1.2008903289123363E-9,1.2009346751695122E-9,1.200977479008785E-9,1.2010353742930265E-9,1.2010861231872327E-9,1.2011501325922386E-9,1.2011948678074213E-9,1.2012357095410262E-9,1.2012764975403922E-9,1.2012053919682469E-9,1.2013595304047751E-9,1.2013999860084188E-9,1.2014405668453242E-9,1.2014810469034093E-9,1.2015215677731336E-9,1.2015616893304511E-9,1.2016019999778269E-9,1.201641959758437E-9,1.2016824295248797E-9,1.2017230023109801E-9,1.2017635765188627E-9,1.2018071113770611E-9,1.2018446863866607E-9,1.2018852693895749E-9,1.2019258490788772E-9,1.2019664314347387E-9,1.2020070127107439E-9,1.2020476045523637E-9,1.2020881913907517E-9,1.2021287875129058E-9,1.2021693701410793E-9,1.2022099500434021E-9,1.2022505299081051E-9,1.2022910314354183E-9,1.2023316906574717E-9,1.2023722702894624E-9,1.2024128500091292E-9,1.2024534296582409E-9,1.2024940093359246E-9,1.2025345887340472E-9,1.2025751682645531E-9,1.2026157475494148E-9,1.2026563271913211E-9,1.2026969069053518E-9,1.2027374866203782E-9,1.202778068408174E-9,1.2028186460234429E-9,1.2028592257446264E-9,1.2028998054634901E-9,1.2029403851842209E-9,1.2029809649041955E-9,1.2030215446315671E-9,1.2030621243554361E-9,1.2031027040858044E-9,1.2031432838067259E-9,1.2031838635257389E-9,1.2032244432447256E-9,1.2032650229088673E-9,1.2033056026834127E-9,1.203346182402236E-9,1.2033867621211214E-9,1.2034273418399568E-9,1.2034679215588124E-9,1.2035085012774726E-9,1.203549080996225E-9,1.2035896607148058E-9,1.2036302404336361E-9,1.2036708201525172E-9,1.2037113998713989E-9,1.203751979591732E-9,1.2037925593091438E-9,1.20383313902803E-9,1.2038737187469144E-9]
[null,null,null,null,null,null,215,"State Interest:",8525925.5678272564,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,209.14439709629576,906.50065151357978,2572.3559756940645,5483.2165978384146,8445.21008598152,11550.87064190879,14830.36311522749,18316.299647570355,22496.678317131584,26735.419589450077,31019.688398922579,35754.084184659157,40322.837246364972,44948.288461606469,49223.146031057404,53477.87747208176,57419.934981144666,61170.412277698255,63678.283252582893,65490.413264830313,65699.97595901601,65574.171883258867,65448.211941068235,65321.977024791551,74375.872114932252,74041.33124018606,73706.790365439883,73376.751527235872,73051.214725574042,72725.677923912182,72400.141122250323,72074.604320588493,71749.067518926648,71423.530717264817,71097.993915602958,70772.457113941113,70446.920312279282,70121.383510617423,69795.846708955592,69473.812357693329,69155.28045683066,68836.748555968006,68518.216655105338,68199.684754242655,67881.152853380001,67562.620952517333,67244.089051654664,66925.557150791981,66607.025249929327,66288.493349066659,65969.961448203991,65654.669313960942,65342.616946337512,65030.564578714089,64718.512211090652,64406.45984346723,64094.4074758438,63782.35510822037,63470.302740596941,63158.250372973518,62846.198005350081,62534.145637726659,62222.093270103236,61913.037686602947,61606.978887225821,61300.920087848681,60994.861288471548,60688.802489094414,60382.743689717296,60076.684890340141,59770.626090963029,59464.567291585896,59158.508492208741,58852.449692831629,58546.390893454489,58243.104119391275,57942.589370641959,57642.074621892658,57341.559873143342,57041.045124394048,56740.530375644725,56440.015626895431,56139.500878146115,55838.986129396813,55538.47138064749,55237.956631898182,54937.441883148873,54639.428840423905,54343.917503723278,54048.406167022644,53752.894830322017,53457.383493621375,53161.872156920748,52866.360820220114,52570.849483519494,52275.338146818853,51979.826810118218,51684.315473417599,51388.804136716957,51094.433552360591,50801.20372034848,50507.973888336383,50214.744056324278,49921.514224312174,49628.284392300069,49335.054560287957,49041.82472827586,48748.594896263763,48455.365064251644,48162.13523223954,47868.90540022745,47575.821884209734,47282.8846841864,46989.947484163073,46697.010284139746,46404.073084116411,46111.135884093092,45818.198684069765,45525.261484046438,45232.324284023111,44939.570533480975,44647.584493941904,44358.149675292931,44074.677672283768,43799.513681567842,43533.035888788028,43275.227834089877,43026.268974980987,42785.898199598028,42552.824148369968,42324.24061569343,42097.795281238214,41873.064315504991,41649.938731443159,41428.413504282493,41208.386649525324,40989.553673387403,40771.604160820112,40554.28058057584,40337.461180858983,40121.176010749063,39905.245826582854,39689.48799061148,39473.900378872015,39263.531778601762,39058.319979285188,38853.131282955284,38647.942586625388,38442.753890295491,38237.565193965587,38032.376497635691,37827.187801305794,37621.99910497589,37416.810408645993,37211.62171231609,37006.433015986193,36801.244319656289,36596.055623326392,36390.866926996488,36185.678230666585,35980.489534336695,35775.300838006791,35570.112141676887,35364.923445346983,35159.734749017094,34954.54605268719,34749.357356357294,34544.16866002739,34338.979963697493,34133.791267367596,33928.602571037693,33723.413874707789,33518.225178377892,33313.036482047995,33107.847785718091,32902.659089388188,32697.470393058295,32492.281696728391,32287.09300039849,32081.904304068594,31876.715607738694,31671.52691140879,31466.338215078893,31261.149518748996,31055.960822419092,30850.772126089196,30645.583429759296,30440.394733429395,30235.206037099491,30030.017340769595,29824.828644439694,29619.639948109791,29414.451251779898,29209.262555449994,29004.073859120093,28798.885162790189,28593.696466460297,28388.507770130393,28183.319073800492,27978.130377470596,27772.941681140692,27567.752984810795,27362.564288480899,27157.375592150995,26952.186895821094,26746.998199491198,26541.809503161297,26336.620806831394,26131.432110501501,25926.243414171597,25721.054717841696,25515.866021511792,25310.6773251819,25105.488628851996,24900.299932522095,24695.111236192195,24489.922539862295,24284.733843532391,24079.545147202498,23874.356450872594,23669.167754542697,23463.979058212797,23258.790361882897,23053.601665552993,22848.412969223096,22643.224272893196,22438.035576563299,22232.846880233395,22027.658183903495,21822.469487573595,21617.280791243698,21412.591434042035,21208.401415968608,21004.211397895182,20800.021379821763,20595.831361748333,20391.64134367491,20187.451325601483,19983.261307528057,19779.071289454627,19574.881271381204,19370.691253307774,19166.501235234351,18972.097294289513,18787.47943047326,18602.861566657015,18418.243702840762,18233.625839024517,18049.007975208267,17864.390111392015,17679.772247575769,17495.15438375952,17310.536519943271,17125.918656127022,16941.300792310773,16771.383358287247,16616.166354056448,16460.949349825645,16305.732345594843,16150.515341364044,15995.298337133239,15840.08133290244,15684.864328671636,15529.647324440835,15374.430320210035,15219.213315979232,15063.996311748429,14914.19299931,14769.803378663946,14625.413758017887,14481.024137371831,14336.634516725775,14192.244896079716,14047.85527543366,13903.465654787606,13759.076034141548,13614.68641349549,13470.296792849434,13325.907172203377,13181.517551557321,13037.127930911263,12892.738310265206,12748.34868961915,12603.959068973094,12459.569448327036,12315.17982768098,12170.790207034923,12026.400586388867,11882.010965742809,11737.621345096752,11593.231724450696,11448.84210380464,11304.452483158582,11160.062862512525,11015.673241866469,10871.283621220413,10726.894000574353,10582.504379928298,10438.114759282242,10293.725138636186,10149.335517990128,10004.945897344071,9860.5562766980147,9716.1666560519589,9571.7770354058994,9427.3874147598435,9282.9977941137877,9138.60817346773,8994.2185528216742,8849.8289321756165,8705.4393115295588,8561.049690883503,8416.6600702374453,8272.2704495913877,8127.8808289453309,7983.4912082992732,7839.1015876532174,7694.7119670071606,7550.3223463611021,7405.9327257150462,7261.5431050689904,7117.1534844229318,6972.763863776875,6828.3742431308192,6683.9846224847624,6539.5950018387057,6395.205381192648,6250.8157605465922,6106.4261399005345,5962.0365192544768,5817.646898608421,5673.2572779623642,5528.8676573163084,5384.4780366702498,5240.0884160241931,5095.6987953781372,4951.3091747320796,4806.9195540860219,4662.529933439966,4518.1403127939084,4373.7506921478534,4229.3610715017958,4084.971450855739,3940.5818302096827,3796.1922095636251,3651.8025889175683,3507.412968271512,3363.0233476254543,3218.633726979398,3074.2441063333413,2929.8544856872836,2785.4648650412278,2641.0752443951706,2496.6856237491133,2352.2960031030575,2207.9063824569998,2063.516761810944,1919.1271411648868,1774.7375205188291,1630.3478998727735,1485.9582792267158,1341.5686585806582,1197.1790379346023,1052.7894172885456,908.39979664248779,764.01017599643194,619.62055535037473,475.23093470431797,330.84131405826076,186.45169341220492,42.062072766147267,-102.32754787990949,-246.71716852596623,-391.10678917202341,-535.49640981807966,-679.88603046413687,-824.27565111019317,-968.66527175625038,-1113.0548924023067,-1257.4445130483639,-1401.8341336944211,-1546.2237543404774,-1690.6133749865342,-1835.0029956325909,-1979.3926162786477,-2123.7822369247046,-2268.1718575707605,-2412.5614782168182,-2556.9510988628749,-2701.3407195089312,-2845.7303401549884,-2990.1199608010447,-3134.5095814471015,-3278.8992020931582,-3423.288822739215,-3567.6784433852713,-3712.0680640313285,-3856.4576846773848,-4000.8473053234416,-4145.2369259694988,-4289.6265466155546,-4434.0161672616123,-4578.405787907669,-4722.7954085537258,-4867.1850291997825,-5011.5746498458393,-5155.9642704918961,-5300.353891137951,-5444.7435117840105,-5589.1331324300654,-5733.5227530761258,-5877.9123737221798,-6022.3019943682357,-6166.6916150142952,-6311.0812356603501,-6455.4708563064059,-6599.8604769524645,-6744.2500975985204,-6888.6397182445799,-7033.0293388906339,-7177.4189595366906,-7321.8085801827483,-7466.1982008288032,-7610.58782147486,-7754.9774421209186,-7899.3670627669735,-8043.7566834130321,-8188.1463040590888,-8332.5359247051438,-8476.9255453512033,-8621.3151659972591,-8765.7047866433131,-8910.0944072893726,-9054.4840279354285,-9198.8736485814879,-9343.263269227542,-9487.6528898735978,-9632.0425105196573,-9776.4321311657113,-9920.8217518117672,-10065.211372457827,-10209.600993103881,-10353.99061374994,-10498.380234395996,-10642.76985504205,-10787.15947568811,-10931.549096334162,-11075.938716980218,-11220.328337626273,-11364.717958272327,-11509.107578918383,-11653.497199564439,-11797.886820210493,-11942.276440856549,-12086.666061502603,-12231.055682148657,-12375.445302794713,-12519.834923440769,-12664.224544086823,-12808.61416473288,-12953.003785378933,-13097.393406024989,-13241.783026671043,-13386.172647317097,-13530.562267963154,-13674.951888609208,-13819.341509255264,-13963.73112990132,-14108.120750547374,-14252.510371193432,-14396.899991839486,-14541.289612485542,-14685.679233131597,-14830.068853777653,-14974.458474423709,-15118.848095069763,-15263.237715715819,-15407.627336361875,-15552.016957007931,-15696.406577653986,-15840.79619830004,-15985.185818946096,-16129.575439592152,-16273.965060238208,-16418.354680884258,-16562.744301530314,-16707.13392217637,-16851.523542822426,-16995.913163468482,-17140.302784114538,-17284.692404760593,-17429.082025406646,-17573.471646052702,-17717.861266698757,-17862.250887344817,-18006.640507990869,-18151.030128636925,-18295.419749282981,-18439.809369929033,-18584.198990575089,-18728.588611221148,-18872.978231867201,-19017.367852513256,-19161.757473159312,-19306.147093805368,-19450.536714451424,-19594.92633509748,-19739.315955743536,-19883.705576389588,-20028.095197035644,-20172.484817681699,-20316.874438327755,-20461.264058973811,-20605.653679619867,-20750.043300265923,-20894.432920911979,-21038.822541558035,-21183.21216220409,-21327.601782850143,-21471.991403496202,-21616.381024142258,-21760.77064478831,-21905.160265434366,-22049.549886080422,-22193.939506726481,-22338.329127372534,-22482.718748018589,-22627.108368664645,-22771.497989310701,-22915.887609956757,-23060.277230602813,-23204.666851248865,-23349.056471894924,-23493.44609254098,-23637.835713187036,-23782.225333833088,-23926.614954479144,-24071.004575125204,-24215.394195771256,-24332.321795644188,-24355.196950075206,-24210.529435990458,-23849.095738686625,-23375.795252407552,-22879.75333767429,-22316.812511947093,-21686.448683564875,-20869.726100755455,-19835.717626180198,-18615.305543026778,-17163.396556496504,-15624.635563914928,-14083.307583586462,-12575.331483557655,-11112.802893037275,-9686.7247888959901,-8327.0807553724571,-7200.5871576675336,-6407.1969087171947,-6023.0496881094004,-5974.7496043806932,-5975.9245636215792,-5976.7009691028316,-4600.7440033778985,-3241.6025608479058,-3275.7229261239845,-3309.7416509593982,-3343.7603757948109,-3377.7791006302241,-3411.7978254656373,-3445.8165503010505,-3479.8352751364632,-3513.8539999718764,-3547.8727248072896,-3581.8914496427028,-3615.9101744781156,-3649.9288993135292,-3683.9476241489424,-3717.9663489843542,-3751.9850738197683,-3786.0037986551802,-3820.0225234905938,-3854.0412483260075,-3888.0599731614197,-3922.0786979968334,-3956.097422832247,-3990.1161476676593,-4024.134872503073,-4058.1535973384853,-4092.1723221738989,-4126.1910470093126,-4160.2097718447249,-4194.2284966801381,-4228.2472215155522,-4262.2659463509644,-4296.2846711863776,-4330.3033960217899,-4364.322120857204,-4398.3408456926172,-4432.3595705280295,-4466.3782953634427,-4500.3970201988568,-4534.4157450342691,-4568.4344698696823,-4602.4531947050946,-4636.4719195405087,-4670.4906443759219,-4704.5093692113342,-4738.5280940467483,-4772.5468188821615,-4806.5655437175737,-4840.5842685529879,-4874.6029933883992,-4908.6217182238133,-4942.6404430592274,-4976.6591678946388,-5010.6778927300529,-5044.696617565467,-5078.7153424008784,-5112.7340672362925,-5146.7527920717048,-5180.771516907118,-5214.7902417425321,-5248.8089665779444,-5282.8276914133576,-5316.8464162487717,-5350.865141084184,-5384.8838659195972,-5418.9025907550094,-5452.9213155904217,-5486.9400404258358,-5520.9587652612481,-5554.9774900966613,-5588.9962149320754,-5623.0149397674877,-5657.0336646029009,-5691.0523894383132,-5725.0711142737273,-5759.0898391091405,-5793.1085639445528,-5827.1272887799669,-5861.1460136153801,-5895.1647384507924,-5929.1834632862065,-5963.2021881216178,-5997.2209129570319,-6031.2396377924451,-6065.2583626278574,-6099.2770874632715,-6133.2958122986847,-6167.314537134097,-6201.3332619695111,-6235.3519868049234,-6269.3707116403366,-6303.3894364757507,-6337.4081613111621,-6371.4268861465762,-6405.4456109819903,-6439.4643358174017,-6473.4830606528158,-6507.5017854882281,-6541.5205103236412,-6575.5392351590554,-6609.5579599944676,-6643.5766848298808,-6677.5954096652949,-6711.6141345007072,-6745.6328593361204,-6779.6515841715327,-6813.6703090069468,-6847.68903384236,-6881.7077586777723,-6915.7264835131855,-6949.7452083485996,-6983.7639331840137,-7017.7826580194251,-7051.8013828548392,-7085.8201076902533,-7119.8388325256665,-7153.8575573610788,-7187.876282196492,-7221.8950070319061,-7255.9137318673202,-7280.8269992879059,-7274.5810675335279,-7212.959062842524,-7079.8556063823371,-6909.9816479992578,-6732.6755452923508,-6533.2219033436832,-6311.5599993713377,-6028.5355397908352,-5673.871945274961,-5257.8264210792904,-4765.5493159787311,-4244.8046452385133,-3723.4360767620224,-3213.2314078823606,-2718.2245337377121,-2235.544401981977,-1775.0714086924841,-1391.735251668249,-1118.3515113151916,-979.90736006028726,-952.31180171246751,-941.1212918984279,-929.80207909120452,-462.01271660250308,4.3788611153039413E-2,2.5614068022302706E-10,2.5614888491885424E-10,2.5615708961468137E-10,2.561652943105086E-10,2.5617349900633573E-10,2.5618170370216291E-10,2.5618990839799004E-10,2.5619811309381722E-10,2.5620631778964435E-10,2.5621452248547153E-10,2.5622272718129871E-10,2.5623093187712589E-10,2.5623913657295307E-10,2.5624734126878019E-10,2.5625554596460732E-10,2.562637506604345E-10,2.5627195535626163E-10,2.5628016005208881E-10,2.5628836474791599E-10,2.5629656944374312E-10,2.563047741395703E-10,2.5631297883539748E-10,2.5632118353122461E-10,2.5632938822705174E-10,2.5633759292287892E-10,2.563457976187061E-10,2.5635400231453323E-10,2.5636220701036041E-10,2.5637041170618759E-10,2.5637861640201477E-10,2.5638682109784195E-10,2.5639502579366902E-10,2.564032304894962E-10,2.5641143518532333E-10,2.5641963988115051E-10,2.5642784457697769E-10,2.5643604927280487E-10,2.5644425396863205E-10,2.5645245866445923E-10,2.5646066336028631E-10,2.5646886805611344E-10,2.5647707275194062E-10,2.564852774477678E-10,2.5649348214359498E-10,2.5650168683942216E-10,2.5650989153524934E-10,2.5651809623107642E-10,2.565263009269036E-10,2.5653450562273078E-10,2.565427103185579E-10,2.5655091501438508E-10,2.5655911971021226E-10,2.5656732440603939E-10,2.5657552910186657E-10,2.565837337976937E-10,2.5659193849352088E-10,2.5660014318934806E-10,2.5660834788517524E-10,2.5661655258100237E-10,2.5662475727682955E-10,2.5663296197265668E-10,2.5664116666848386E-10,2.5664937136431099E-10,2.5665757606013817E-10,2.5666578075596535E-10,2.5667398545179253E-10,2.5668219014761966E-10,2.5669039484344679E-10,2.5669859953927397E-10,2.5670680423510115E-10,2.5671500893092827E-10,2.5672321362675545E-10,2.5673141832258258E-10,2.5673962301840976E-10,2.5674782771423694E-10,2.5675603241006412E-10,2.5676423710589125E-10,2.5677244180171843E-10,2.5678064649754556E-10,2.5678885119337269E-10,2.5679705588919987E-10,2.5680526058502705E-10,2.5681346528085423E-10,2.5682166997668141E-10,2.5682987467250859E-10,2.5683807936833567E-10,2.5684628406416285E-10,2.5685448875998998E-10,2.5686269345581716E-10,2.5687089815164434E-10,2.5687910284747152E-10,2.568873075432987E-10,2.5689551223912582E-10,2.5690371693495295E-10,2.5691192163078008E-10,2.5692012632660731E-10,2.5692833102243444E-10,2.5693653571826162E-10,2.569447404140888E-10,2.5695294510991593E-10,2.5696114980574311E-10,2.5696935450157024E-10,2.5697755919739742E-10,2.5698576389322455E-10,2.5699396858905178E-10,2.5700217328487886E-10,2.5701037798070604E-10,2.5701858267653322E-10,2.5702678737236034E-10,2.5703499206818752E-10,2.5704319676401471E-10,2.5705140145984189E-10,2.5705960615566896E-10,2.5706781085149619E-10,2.5707601554732332E-10,2.570842202431505E-10,2.5709242493897763E-10,2.5710062963480481E-10,2.5710883433063194E-10,2.5711703902645912E-10,2.571252437222863E-10,2.5713344841811343E-10,2.5714165311394066E-10,2.5714985780976779E-10,2.5715806250559492E-10,2.5716626720142205E-10,2.5717447189724923E-10,2.5718267659307641E-10,2.5719088128890359E-10,2.5719908598473077E-10,2.5720729068055789E-10,2.5721549537638513E-10,2.5722370007221215E-10,2.5723190476803933E-10,2.5724010946386651E-10,2.5724831415969369E-10,2.5725651885552087E-10,2.57264723551348E-10,2.5727292824717523E-10,2.5728113294300226E-10,2.5728933763882949E-10,2.5729754233465662E-10,2.573057470304838E-10,2.5731395172631098E-10,2.5732215642213816E-10,2.5733036111796529E-10,2.5733856581379242E-10,2.573467705096196E-10,2.5735497520544672E-10,2.5736317990127396E-10,2.5737138459710108E-10,2.5737958929292826E-10,2.5738779398875539E-10,2.5739599868458257E-10,2.5740420338040975E-10,2.5741240807623688E-10,2.5742061277206406E-10,2.5742881746789124E-10,2.5743702216371837E-10,2.574452268595455E-10,2.5745343155537268E-10,2.5746163625119986E-10,2.5746984094702699E-10,2.5747804564285417E-10,2.5748625033868135E-10,2.5749445503450848E-10,2.5750265973033566E-10,2.5751086442616279E-10,2.5751906912198997E-10,2.5752727381781715E-10,2.5753547851364427E-10,2.5754368320947145E-10,2.5755188790529858E-10,2.5756009260112576E-10,2.5756829729695294E-10,2.5757650199278012E-10,2.5758470668860725E-10,2.5759291138443443E-10,2.5760111608026151E-10,2.5760932077608869E-10,2.5761752547191587E-10,2.5762573016774305E-10,2.5763393486357023E-10,2.5764213955939741E-10,2.5765034425522459E-10,2.5765854895105161E-10,2.5766675364687879E-10,2.5767495834270597E-10,2.5768316303853315E-10,2.5769136773436033E-10,2.5769957243018752E-10,2.577077771260147E-10,2.5771598182184182E-10,2.5772418651766895E-10,2.5773239121349608E-10,2.5774059590932326E-10,2.5774880060515044E-10,2.5775700530097762E-10,2.5776520999680475E-10,2.5777341469263193E-10,2.5778161938845911E-10,2.5778982408428624E-10,2.5779802878011342E-10,2.578062334759406E-10,2.5781443817176773E-10,2.5782264286759491E-10]
[null,null,null,null,null,null,218,"State Taxes:",2209402.7830751431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-10.390145616196596,-270.92988131005609,-2445.8105882655918,2129.3642044493358,3506.5680436810062,4881.3920438361693,6229.4709787604397,7566.5080426324866,8882.799572234735,9937.3958316171738,10510.336452235322,10635.866429494205,9986.7932780476767,7788.4752927064274,1460.4229120384382,14066.770816392229,15335.771974386653,16464.197722210818,17144.748050029375,17578.350050883753,17585.644078177458,17500.213207824319,17417.766760280691,17332.42913481667,16395.075636401398,16341.808301083738,16397.811760114484,17994.085511448073,17852.07377060633,17713.781587795387,17587.339974107843,17467.432494886903,17358.804920485196,17252.630802468775,17146.377718054082,17040.201132822556,16956.568479554353,16849.543329804193,16739.626927165929,18124.441528591,18022.094628640196,17919.649310965204,17816.890432906523,17713.958664779071,17610.728435772122,17507.433289484183,17404.140232609327,17300.845151602716,17196.953568952777,17093.680940556951,16990.484813327912,18280.849207882522,18179.608151917109,18078.36970003754,17977.139544815556,17875.913964182,17774.696280680375,17673.48031485892,17572.264293752592,17471.048326203821,17369.848141802864,17268.631580168771,17167.412994350441,18366.882179618537,18267.605568479543,18168.328888437685,18069.051988870244,17969.774968261379,17870.497738698195,17771.220463686004,17671.943190136641,17572.665915170153,17473.388222589143,17374.110963341875,17274.833757653556,18389.522670113376,18292.038257764088,18194.553847237952,18097.069442520344,17999.585041005437,17902.100645019367,17804.616250235849,17707.131855413634,17609.647460628912,17512.163076894067,17414.678681693418,17317.194285075628,18352.716697298074,18256.849143211122,18160.981589075938,18065.114034787061,17969.246480413436,17873.378925893529,17777.5113713418,17681.643816791093,17585.776262239397,17489.90870739532,17394.041152854632,17298.173598351441,18259.38242248795,18164.230634111744,18069.078845736811,17973.927057365945,17878.775268997313,17783.623480632563,17688.471692268653,17593.319903904714,17498.1681155408,17403.016327184621,17307.864538820417,17212.712750455215,18103.870722947657,18008.797264582248,17913.723806216807,17818.65034785126,17723.576889485645,17628.503431119938,17533.429972754202,17438.356514388473,17286.709706726659,17075.166132427697,16682.841715556311,16010.081054407652,16196.701593828195,15432.448716055866,14725.275123889498,13929.60694301237,13190.203874501851,12430.599010155933,12318.509107402124,12144.939001777086,11981.78321592913,11815.937826582762,11672.861356441374,11582.896816134975,12371.764505994219,12279.366758216926,12179.78011334853,12084.170393193708,11987.650742782458,11920.210380387731,11833.925656646881,11749.939417479354,11470.235747808261,10873.582738176421,10809.178594472443,10743.376874032268,11478.928927906745,11413.191588970971,11347.644464809429,11281.992113124532,11216.363837758459,11149.966138357689,11084.067051733473,11018.107148308203,10957.32583436393,10904.930848166281,10838.452811873018,10772.011754790887,11454.000697910547,11387.557937324646,11321.110143746908,11254.665134439045,11188.219488083318,11121.794200319066,11055.355719499532,10988.918847863431,10922.344953229715,10855.549160380086,10789.125998291534,10722.701857750768,11354.799159309507,11288.375063842632,11221.951101546314,11155.527065579545,11089.103046468757,11022.678488679394,10956.25427997195,10889.830028686281,10823.409402963514,10756.994648561273,10690.570034527542,10624.145446383189,11199.957759899864,11133.533170562881,11067.108577702267,11000.683986790938,10934.259395433608,10867.834818329457,10801.410231988761,10734.98564677467,10668.560965629918,10602.136129132836,10535.711553516885,10469.28697721591,10812.357920329965,10745.93334406055,10679.508767884359,10613.084191656599,10546.659615440643,10480.23503884755,10413.81046249885,10347.385886120343,10280.961312280113,10214.536742550432,10148.112165917966,10081.687589303621,10116.97467797543,10050.550101360252,9984.125524742607,9917.7009481263267,9851.2763715097299,9784.8517949031175,9718.4272182900331,9652.0026416777418,9585.5780649982898,9519.1534882100714,9452.7289116044976,9386.3043349984473,9317.1885164391806,9250.7639398331503,9184.3393632271855,9117.9147866211824,9051.4902100151903,8985.0656334089326,8918.6410568028477,8852.2164801967374,8785.7919035924097,8719.3673269909559,8652.9427503846728,8586.5181737783987,8520.331145327722,8454.2392470861778,8388.1473488446318,8322.0554506030894,8255.9635523615416,8189.8716541200056,8123.779755878465,8057.6878576369181,7991.5959593953303,7925.5040611536651,7859.4121629121255,7793.3202646705886,7730.4787965812156,7670.8915269546706,7611.3042573281218,7551.7169877015749,7492.1297180750271,7432.5424484484802,7372.9551788219305,7313.3679091953827,7253.7806395688385,7194.1933699422943,7134.6061003157447,7075.0188306891969,7020.2354059491045,6970.2557263877634,6920.276046826425,6870.296367265084,6820.316687703742,6770.3370081424018,6720.3573285810653,6670.3776490197233,6620.397969458385,6570.4182898970439,6520.4386103357047,6470.4589307743645,6422.151617109309,6375.5166719787594,6328.881726848208,6282.2467817176566,6235.6118365871062,6188.9768914565548,6142.3419463260052,6095.7070011954556,6049.0720560649024,6002.4371109343538,5955.8021658038015,5909.1672206732501,5862.4880255419894,5815.7645803402102,5769.0411351384328,5722.3176899366545,5675.5942447348771,5628.8707995330988,5582.1473543313205,5535.4239091295422,5488.7004639277629,5441.9770187259837,5395.2535735242072,5348.5301283224271,5301.8078539544777,5255.0867504222006,5208.3656468899244,5161.6445433576473,5114.9234398253711,5068.202336293094,5021.481232760817,4974.7601292285399,4928.0390256962646,4881.3179221639866,4834.5968186317095,4787.8757150994334,4741.1545805874548,4694.4334150957238,4647.7122496039938,4600.9910841122646,4554.2699186205318,4507.5487531288018,4460.8275876370726,4414.1064221453416,4367.3852566536116,4320.6640911618806,4273.9429256701505,4227.2217601784214,4180.500595506398,4133.7794316540858,4087.0582678017722,4040.3371039494596,3993.6159400971478,3946.8947762448342,3900.1736123925216,3853.4524485402089,3806.7312846878958,3760.0101208355827,3713.2889569832701,3666.5677931309565,3619.8466292569528,3573.1254653612632,3526.4043014655717,3479.6831375698807,3432.9619736741902,3386.2408097784987,3339.5196458828077,3292.7984819871172,3246.0773180914257,3199.3561541957347,3152.6349903000432,3105.9138264043522,3059.1926625092356,3012.4714986146932,2965.7503347201491,2919.0291708256059,2872.3080069310627,2825.586843036519,2778.8656791419758,2732.1445152474325,2685.4233513528884,2638.7021874583461,2591.9810235638029,2545.2598596692587,2644.2906090628962,2597.5694451683216,2550.848281273747,2504.1271173791743,2457.4059534846006,2410.6847895900273,2363.9636256954532,2317.2424618008795,2270.5212979063058,2223.8001340117321,2177.0789701171593,2130.3578062225856,4932.5203354758996,4885.7991715813268,4839.0780076867541,4792.3568437921813,4745.6356798976076,4698.9145160030357,4652.193352108462,4605.4721882138901,4558.7510243193174,4512.0298604247455,4465.3086965301718,4418.587532635599,8579.1286649338272,8532.4075010392535,8485.6863371446798,8438.9651732501079,8392.2440093555342,8345.5228454609605,8298.8016815663887,8252.0805176718168,8205.3593537772431,8158.6381898826703,8111.9170259880984,8065.1958620935247,9482.806641406054,9436.0854775114822,9389.3643136169085,9342.6431497223348,9295.9219858277611,9249.200821933191,9202.4796580386173,9155.7584941440455,9109.0373302494718,9062.3161663548981,9015.5950024603262,8968.8738385657525,8883.4071527303386,8836.6859888357631,8789.9648249411912,8743.2436610466175,8696.5224971520456,8649.8013332574719,8603.0801693629001,8556.3590054683245,8509.6378415737545,8462.9166776791808,8416.1955137846089,8369.4743498900352,8323.7783739505794,8277.0572100560057,8230.3360461614338,8183.6148822668611,8136.8937183722874,8090.1725544777137,8043.4513905831418,7996.7302266885672,7950.0090627939962,7903.2878988994225,7856.5667350048489,7809.845571110277,7763.0972812333803,7716.3761173388066,7669.6549534442338,7622.9337895496601,7576.2126256550864,7529.4914617605145,7482.7702978659408,7436.0491339713708,7389.3279700767971,7342.6068061822252,7295.8856422876515,7249.1644783930778,7202.4440322390064,7155.7228683444355,7109.0017044498618,7062.2805405552899,7015.5593766607162,6968.8382127661434,6922.1170488715707,6875.395884976997,6828.6747210824251,6781.9535571878532,6735.2323932932795,6688.5112293987086,6641.790046513066,6595.0688826184914,6548.3477187239196,6501.6265548293468,6454.905390934774,6408.184227040203,6361.4630631456312,6314.7418992510575,6268.0207353564865,6221.2995714619137,6174.57840756734,6127.85724367277,6081.1360802806903,6034.4149163861175,5987.6937524915456,5940.9725885969756,5894.2514247024028,5847.5302608078291,5800.8090969132581,5754.0879330186845,5707.3667691241135,5660.6456052295407,5613.924441334967,5567.2032774403942,5520.4821135325255,5473.7609496379528,5427.0397857433818,5380.3186218488099,5333.5974579542362,5286.8762940596644,5240.1551301650907,5193.4339662705188,5146.7128023759487,5099.991638481375,5053.2704745868023,5006.5493106922322,4959.8281467980096,4913.1069829034359,4866.385819008864,4819.6646551142912,4772.9434912197203,4726.2223273251466,4679.5011634305747,4632.7799995360028,4586.0588356414291,4539.3376717468573,4492.6165078522854,4445.8953439577135,4399.1741800631316,4352.453016168558,4305.7318522739861,4259.0106883794133,4212.2895244848414,4165.5683605902686,4118.8471966956959,4072.1260328011231,4025.4048689065526,3978.6837050119802,3931.9625411174065,3885.2413772228347,3838.5202133282637,3791.7990494336887,3745.0778855391154,3698.3567216445454,3651.6355577499721,3604.9143938553998,3558.1932299608261,3511.4720660662551,3464.7509021716805,3418.02973827711,3371.3085743825372,3324.5874104879663,3277.8662465933935,3231.1450826988207,3184.4239188042498,3137.7027549096733,3090.9815910151037,3044.2604271205287,2997.5392632259582,2950.8180993313854,2904.0969354368108,2857.3757715422398,2810.6546076476675,2763.9334437530965,2717.2122798585242,2670.4911159639496,2623.7699520693786,2577.0487881748049,2530.3276242802312,2483.6064603856598,2436.885296491087,2390.1641325965161,-2734.3594289700036,-15076.894463848283,-33712.813261985575,-55009.25268728278,-54070.137672647252,-58794.854842768305,-65986.761973765286,-70711.921187791406,-99788.559080099163,-110054.02528220562,-133200.41497331025,-151629.6461039655,-147766.13542391072,-150251.50805175412,-139403.28380300303,-139430.17404690527,-130813.15976938198,-125845.29671343348,-86426.016268218955,-63260.388182010509,-9400.8593794905864,104.31666229125705,680.90004446175749,1135.2158667578753,-252391.41591983408,5375.377660216167,5077.0061474811801,5066.4187147968642,4827.1177080878288,4684.3714951035854,3630.0572769677815,3005.8069162900574,1569.4106421322786,1306.6093004863897,1280.0542446629429,1256.7343299191823,7953.6286560696599,1121.9438081803073,1118.5396398554708,1107.5208425938324,1102.5536969687309,1095.0317577422804,1111.6294713773368,1116.8479013039384,1143.5553231601928,1139.2099851430844,1128.6136835427264,1117.931781658727,929.43622930728054,1098.9004029918597,1087.6915399953721,1076.6841564338663,1065.5166490682273,1054.4167403177744,1042.6786371036374,1031.2416242868264,1019.2360230347491,1008.0520629375894,997.03350034322148,986.01720269136399,979.7057690749657,963.92289253648551,952.92053802329997,941.91285246075529,930.90940369738303,919.90416630702771,908.91581523654531,897.9194974583437,886.93822425783935,875.93521082586437,864.9278210551746,853.92037135519229,842.78843320601504,831.90710490063134,820.89928627187624,809.89160870013347,798.88381902471463,787.8760766755089,776.86788752236566,765.85990916449487,754.85153273430114,743.84373154022205,732.8360461419694,721.82836232941565,710.82397242161187,699.8129514973574,688.80527744648396,677.79759966330892,666.7899248463433,655.78224877714911,644.77458453017277,633.76691470565447,622.75925541394031,611.7515809017525,600.74390332566327,589.73622570761768,578.72846093442877,567.72087161476077,556.71319373842437,545.70551596084431,534.69783810477963,523.69016028184762,512.68248214610526,501.67480415794313,490.66712589108647,479.65944802695788,468.65177024389698,457.64409246194793,446.63641698608114,435.62873686779864,424.62105909268286,413.61338131495467,402.60570353930217,391.5980257627736,380.59034799452218,369.58267022236527,358.57499245758271,347.56731468214491,336.55963690456036,325.55195912694745,314.54428128831699,303.53660357252238,292.52892579472825,281.5212480170037,270.51357023922418,259.50589246146751,248.49821468349145,237.49053690561979,226.48285912755296,215.47518134976741,204.46750357203834,193.459825794311,182.45214801819782,171.4444702388345,160.43679246111068,149.42911468338627,138.42143690566334,127.41375912793914,116.40608135022075,105.39840357249963,94.390725794783975,83.383048017060887,72.375370239335965,61.367692461610694,-1604.8908180740564,-5615.1290613736674,-11662.488400026748,-18565.386901197369,-18243.420423038071,-19771.105980571232,-22122.197439893091,-23676.825076023681,-33161.333383163728,-36555.936640435248,-44144.9463635313,-50194.67696177835,-48947.755887447565,-49770.034635588607,-46249.214412572917,-46280.934652122553,-43453.380707365272,-41783.725471873833,-28784.867808746498,-21150.831042928345,-3562.0807652481672,-442.53463514311267,-245.83923499705159,-89.482322871832253,-83932.035032833533,1316.9058252145387,1223.7320643601242,1224.571366707615,1149.7556434600747,1105.5773655358116,761.63381699206013,559.64086014963118,94.25095114898275,11.70925451376295,6.5047884243794316,2.3676594097092916,2220.8014514674755,-34.844697461834876,-32.379364371040474,-32.401571909208684,-30.421983701729577,-29.253047625067634,-20.152466047008616,-14.807829144467492,-2.4938350300318604,-0.3098212667248148,-0.17211358644642588,-6.264713401150776E-2,-58.761342852028022,0.92197400761242343,0.85674247469123577,0.85733007551586071,0.80495111958136778,0.77402163080264741,0.53322460056449805,0.39180806769851834,6.5985680668328758E-2,8.1977224271230411E-3,4.5540431559058948E-3,1.657613248551619E-3,1.5547969908273158,-2.4394990618470228E-2,-2.2668995497103377E-2,-2.2684543133514833E-2,-2.1298621044047911E-2,-2.0480241583257969E-2,-1.410886748214186E-2,-1.0367053747640569E-2,-1.7459494249060996E-3,-2.1690772480375612E-4,-1.2049771626194285E-4,-4.3859568026216166E-5,-4.1139183691985895E-2,6.4547985356944496E-4,5.9981084924932927E-4,6.0022223226586754E-4,5.6355139750702667E-4,5.418974689037721E-4,3.7331396147637964E-4,2.7430736203906371E-4,4.6197070355509564E-5,5.7393592400038193E-6,3.1883965881948859E-6,1.1605878912351439E-6,1.0885231834431859E-3,-1.7079003069967397E-5,-1.587062308385038E-5,-1.5881508078516772E-5,-1.4911215349719458E-5,-1.4338262766122114E-5,-9.8776238922008111E-6,-7.257956682942818E-6,-1.2222676052994677E-6,-1.5177594166018068E-7,-8.4278688625323413E-8,-3.0623838694543073E-8,-2.8801717370287109E-5,4.5198700897637145E-7,4.2001385618104437E-7,4.2030187086471273E-7,3.9462839287680157E-7,3.7946834484255667E-7,2.6144197940013892E-7,1.9212684255351612E-7,3.2425403020596573E-8,4.1007092025736382E-9,2.3147671497454416E-9,8.9508845385009001E-10,7.6216444760658547E-7,-1.1874557575245123E-8,-1.1028560326717076E-8,-1.1036178119637245E-8,-1.0356867249565394E-8,-9.9557367011296065E-9,-6.8328126573042477E-9,-4.9987643940551985E-9,-7.731378482114885E-10,-2.3677076956349342E-11,2.3581032142183053E-11,6.1147988221756878E-11,-2.008167174130583E-8,3.9903258205553522E-10,3.7665083769001801E-10,3.7685533852040229E-10,3.5888403590183598E-10,3.4827325137171297E-10,2.656451144350735E-10,2.1712001340296452E-10,1.0531489635305722E-10,8.5487460944344711E-11,8.4239971687677844E-11,8.3248905698747502E-11,6.1622120691564851E-10,7.431451651648569E-11,7.4909664431578541E-11,7.4907191115461725E-11,7.5385640854114454E-11,7.5669334809138497E-11,7.7858573419342986E-11,7.9145462031640237E-11,8.2106709562629662E-11,8.2634271685997716E-11,8.2670217332218417E-11,8.2699378141577299E-11,6.8600123972588044E-11,8.2941653156450257E-11,8.2928843505555047E-11,8.2931846626233611E-11,8.2922124753199602E-11,8.2917556024930817E-11,8.2862567497661494E-11,8.2831454719196564E-11,8.2756039205602489E-11,8.2745017842389088E-11,8.2747004415723244E-11,8.274917051259148E-11,8.3125167703613125E-11,8.2748635387561936E-11,8.2751912002708607E-11,8.2754770219492258E-11,8.275796513351547E-11,8.2761023697796081E-11,8.2765416345811921E-11,8.2769177252948599E-11,8.2774110389240006E-11,8.2777339687151051E-11,8.2780224801290607E-11,8.2783105165323432E-11,8.2776094137634651E-11,8.2788994680312633E-11,8.2791845660563617E-11,8.2794707711434951E-11,8.2797560853458539E-11,8.2800417603231016E-11,8.2803239053786789E-11,8.2806077219903665E-11,8.2808884369398503E-11,8.2811736601640904E-11,8.281459794082107E-11,8.2817459405686755E-11,8.2820582592040388E-11,8.2823178927777863E-11,8.2826041170124371E-11,8.2828903119547561E-11,8.2831765304694594E-11,8.2834627394382321E-11,8.2837490418070414E-11,8.2840352999472774E-11,8.2843216401560105E-11,8.2846078610779516E-11,8.2848940579033704E-11,8.2851802543962317E-11,8.285465758386573E-11,8.2857526563984103E-11,8.2860388508340979E-11,8.2863250460448421E-11,8.2866112406318728E-11,8.2868974354714857E-11,8.2871836278397775E-11,8.2874698213783387E-11,8.2877560127454046E-11,8.2880422072687437E-11,8.2883284024296632E-11,8.2886145975993819E-11,8.2889008110923854E-11,8.2891869877002512E-11,8.289473182924401E-11,8.2897593781280457E-11,8.2900455733481926E-11,8.2903317685616549E-11,8.2906179638405071E-11,8.2909041590883982E-11,8.2911903543937435E-11,8.2914765496155758E-11,8.2917627448205375E-11,8.2920489400252666E-11,8.2923351347451696E-11,8.2926213304410372E-11,8.2929075256443251E-11,8.2931937208481572E-11,8.2934799160515538E-11,8.2937661112551248E-11,8.2940523064569678E-11,8.294338501659625E-11,8.2946246968607688E-11,8.2949108920641175E-11,8.2951970872679147E-11,8.2954832824717171E-11,8.2957694776883485E-11,8.2960556728791564E-11,8.2963418680829976E-11,8.2966280632868245E-11]
[null,null,null,null,null,null,223,"Cumulative State Def Taxes:",-159857887.35698098,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71.236046050278517,580.53958152761027,3515.434069264953,3250.8024940759647,2642.1225914811048,1734.0541322608674,601.5804015222684,-684.33602995947058,-1900.6151256300661,-2798.1832276948644,-2938.1303211953054,-1790.6217789180191,1283.3521678175171,7682.1898250913218,21014.815221820048,24300.665981880491,27590.941693120774,30953.925023552762,34421.258691295887,38007.321781800842,41617.999314517278,45242.576317538456,48889.69186083816,52572.360949731323,59778.350604485895,66984.340259240445,74190.329913994996,79584.800929331584,84979.271944668129,90373.742960004718,95768.213975341263,101162.68499067785,106557.1560060144,111951.62702135099,117346.09803668756,122740.5690520241,128135.04006736065,133529.51108269725,138923.98209803383,142955.82090362403,146987.65970921423,151019.49851480452,155051.33732039473,159083.17612598493,163115.01493157516,167146.85373716542,171178.69254275566,175210.53134834586,179242.37015393606,183274.2089595263,187306.04776511656,190066.09650827694,192826.14525143726,195586.19399459762,198346.24273775797,201106.2914809183,203866.34022407865,206626.38896723901,209386.43771039936,212146.48645355974,214906.53519672007,217666.58393988037,220426.63268304072,221999.67736793315,223572.72205282553,225145.76673771796,226718.81142261034,228291.85610750277,229864.90079239514,231437.94547728758,233010.99016217995,234584.03484707238,236157.07953196476,237730.12421685719,239303.16890174957,239768.34313225868,240233.51736276768,240698.69159327674,241163.86582378572,241629.04005429483,242094.21428480383,242559.38851531292,243024.56274582187,243489.73697633098,243954.91120683998,244420.08543734904,244885.25966785802,244316.42147427597,243747.5832806938,243178.74508711169,242609.90689352946,242041.06869994741,241472.23050636525,240903.39231278314,240334.55411920091,239765.71592561886,239196.87773203669,238628.03953845458,238059.20134487236,236525.28488880518,234991.36843273803,233457.4519766708,231923.53552060359,230389.61906453641,228855.70260846926,227321.78615240203,225787.86969633482,224253.95324026764,222720.03678420049,221186.12032813326,219652.20387206605,217217.54770434619,214782.89153662621,212348.23536890629,209913.57920118625,207478.92303346639,205044.26686574641,202609.61069802649,200174.95453030648,197740.29836258659,195370.59664778321,193141.4379470576,191321.57038888615,189390.31405733863,188057.82980720251,187324.95420784209,187135.67673343213,187598.96247214556,188579.59723239188,190049.57386225811,191357.00963698718,192729.11388417508,194176.25849144964,195712.39579268699,197324.93866132799,198183.76554558694,199045.48113265075,199934.89895882283,200847.43268419796,201801.75643347797,202794.33946677207,203781.03670255427,204782.39288739371,205797.96773009322,207629.82213828902,209299.14753702792,210968.47293576671,211905.46358820191,212842.45424063687,213779.44489307207,214716.43554550703,215653.42619794223,216590.41685037719,217527.40750281239,218464.39815524736,219401.38880768255,220338.37946011752,221275.37011255271,222212.36076498768,222465.83898753938,222719.31721009107,222972.79543264263,223226.27365519421,223479.7518777459,223733.23010029749,223986.70832284912,224240.18654540073,224493.66476795232,224747.1429905039,225000.62121305551,225254.09943560715,224869.63272360084,224485.1660115945,224100.6992995881,223716.23258758182,223331.76587557548,222947.29916356917,222562.83245156278,222178.3657395565,221793.89902755019,221409.43231554385,221024.96560353745,220640.49889153117,219669.24640451654,218697.993917502,217726.74143048748,216755.48894347294,215784.23645645831,214812.98396944377,213841.73148242928,212870.47899541468,211899.22650840011,210927.97402138557,209956.72153437106,208985.46904735646,207635.4513169697,206285.43358658298,204935.41585619628,203585.3981258095,202235.38039542275,200885.36266503602,199535.34493464933,198185.32720426255,196835.30947387579,195485.29174348907,194135.27401310237,192785.25628271559,191335.28566728177,189885.31505184795,188435.34443641413,186985.37382098031,185535.40320554649,184085.43259011267,182635.46197467885,181185.49135924503,179735.52074381121,178285.55012837739,176835.57951294357,175385.60889750975,173935.63828207593,172485.66766664211,171035.69705120829,169585.72643577447,168135.75582034065,166685.78520490683,165235.81458947301,163785.84397403919,162335.87335860537,160885.90274317155,159435.93212773773,157985.96151230391,156535.99089687009,155086.02028143633,153636.04966600251,152186.07905056869,150736.10843513487,149286.13781970105,147836.16720426729,146386.19658883347,144936.22597339965,143486.25535796589,142036.28474253207,140586.31412709825,139136.34351166443,137686.3728962306,136236.40228079684,134786.43166536302,133336.4610499292,131886.49043449538,130436.51981906162,128986.5492036278,127536.57858819398,126086.60797276016,124636.63735732634,123186.66674189252,121736.6961264587,120286.72551102488,118836.75489559106,117386.7842801573,115936.81366472348,114486.84304928966,113036.87243385584,111586.90181842202,110136.9312029882,108686.96058755441,107236.98997212059,105787.01935668677,104337.04874125298,102887.07812581916,101437.10751038534,99987.136894951516,98537.166279517725,97087.195664083905,95637.225048650085,94187.254433216265,92737.283817782474,91287.313202348654,89837.342586914834,88387.371971481014,86937.401356047223,85487.430740613403,84037.460125179583,82587.489509745792,81137.518894311972,79687.548278878152,78237.577663444332,76787.607048010512,75337.636432576721,73887.665817142901,72437.695201709081,70987.72458627529,69537.75397084147,68087.78335540765,66637.81273997383,65187.842124540017,63737.871509106226,62287.900893672406,60837.930278238586,59387.959662804795,57937.989047370975,56488.018431937155,55038.047816503364,53588.077201069573,52138.106585635753,50688.135970201933,49238.165354768142,47788.194739334351,46338.224123900531,44888.253508466718,43438.28289303292,41988.312277599121,40538.341662165323,39088.371046731525,37638.400431297719,36188.429815863921,34738.459200430123,33288.488584996318,31838.517969562519,30388.547354128721,28938.576738694923,27488.606123261121,26038.635507827319,24588.664892393521,23138.694276959723,21688.723661525921,20238.753046092119,18788.782430658306,17338.811815224493,15888.841199790677,14438.870584356862,12988.899968923048,11538.929353489233,10088.958738055419,8638.9881226216039,7189.0175071877893,5739.0468917539747,4289.0762763201601,2839.1056608863455,1389.1350454525309,-60.835569981283697,-1510.8061854150983,-2960.7768008489129,-4410.7474162827275,-5860.7180317165421,-7310.6886471503567,-8760.6592625841713,-10210.629878017986,-11660.600493451801,-13110.571108885615,-14560.54172431943,-16010.512339753244,-17589.925413874393,-19169.338487995545,-20748.751562116697,-22328.164636237845,-23907.577710358993,-25486.990784480146,-27066.403858601298,-28645.816932722446,-30225.230006843594,-31804.643080964746,-33384.056155085898,-34963.469229207047,-39076.404502860918,-43189.339776514789,-47302.275050168661,-51415.210323822532,-55528.145597476396,-59641.080871130267,-63754.016144784138,-67866.951418438024,-71979.886692091852,-76092.821965745694,-80205.757239399536,-84318.692513053378,-92235.047918211596,-100151.40332336981,-108067.75872852803,-115984.11413368625,-123900.46953884447,-131816.8249440027,-139733.18034916092,-147649.53575431913,-155565.89115947735,-163482.24656463557,-171398.60196979376,-179314.95737495198,-188630.65317076922,-197946.34896658646,-207262.0447624037,-216577.74055822095,-225893.43635403819,-235209.13214985543,-244524.82794567267,-253840.52374148992,-263156.21953730716,-272471.91533312446,-281787.61112894164,-291103.30692475894,-300419.00272057613,-309734.69851639343,-319050.39431221061,-328366.09010802791,-337681.7859038451,-346997.48169966234,-356313.17749547953,-365628.87329129683,-374944.56908711401,-384260.26488293131,-393575.9606787485,-402891.6564745658,-412207.3522703831,-421523.0480662004,-430838.7438620177,-440154.439657835,-449470.1354536523,-458785.8312494696,-468101.5270452869,-477417.2228411042,-486732.9186369215,-496048.6144327388,-505364.3102285561,-514680.0060243734,-523995.7018201907,-533311.39761600806,-542627.09341182536,-551942.78920764267,-561258.48500345997,-570574.18079927727,-579889.87659509457,-589205.57239091187,-598521.26818672917,-607836.96398254647,-617152.65977836377,-626468.35557418107,-635784.05136999837,-645099.74716581567,-654415.44296163297,-663731.13875745027,-673046.83455326757,-682362.53034908487,-691678.22614490218,-700993.92194071948,-710309.61773653678,-719625.31353235408,-728941.00932817138,-738256.70512398868,-747572.40091980598,-756888.09671562328,-766203.79251144058,-775519.48830725788,-784835.18410307518,-794150.87989889248,-803466.57569470978,-812782.27149052708,-822097.96728634438,-831413.66308216169,-840729.35887797899,-850045.05467379629,-859360.75046961359,-868676.44626543089,-877992.14206124819,-887307.83785706549,-896623.53365288279,-905939.22944870009,-915254.92524451739,-924570.62104033469,-933886.31683615199,-943202.01263196929,-952517.70842778659,-961833.40422360389,-971149.1000194212,-980464.7958152385,-989780.4916110558,-999096.1874068731,-1008411.8832026904,-1017727.5789985077,-1027043.274794325,-1036358.9705901423,-1045674.6663859596,-1054990.3621817767,-1064306.057977594,-1073621.7537734113,-1082937.4495692286,-1092253.1453650459,-1101568.8411608632,-1110884.5369566805,-1120200.2327524978,-1129515.9285483151,-1138831.6243441324,-1148147.3201399497,-1157463.015935767,-1166778.7117315843,-1176094.4075274016,-1185410.1033232189,-1194725.7991190362,-1204041.4949148535,-1213357.1907106708,-1222672.8865064881,-1231988.5823023054,-1241304.2780981227,-1250619.97389394,-1259935.6696897573,-1269251.3654855746,-1278567.0612813919,-1287882.7570772092,-1297198.4528730265,-1306514.1486688438,-1315829.8444646611,-1325145.5402604784,-1334461.2360562957,-1343776.931852113,-1353092.6276479303,-1362408.3234437476,-1371724.0192395649,-1381039.7150353822,-1390355.4108311995,-1399671.1066270168,-1408986.8024228341,-1418302.4982186514,-1427618.1940144687,-1436933.889810286,-1446249.5856061033,-1455565.2814019206,-1464880.9771977379,-1474196.6729935552,-1483512.3687893725,-1492828.0645851898,-1502143.7603810071,-1511459.4561768244,-1520775.1519726417,-1530090.847768459,-1539406.5435642763,-1548722.2393600936,-1558037.9351559109,-1567353.6309517282,-1576669.3267475455,-1585985.0225433628,-1595300.7183391801,-1601078.7023007534,-1598196.9225218077,-1582092.7613664162,-1550768.999977292,-1519625.0237644892,-1485063.108421114,-1445226.005733863,-1401775.7575133883,-1337843.3049664004,-1266089.5247771179,-1177805.399428254,-1076099.5063693973,-976429.15526430926,-874457.35123524035,-779269.72261198226,-683382.8037507924,-593207.00105133967,-506167.38530660287,-446248.21028882451,-402315.95853970124,-395312.99179076613,-395232.5325491078,-395234.37549181539,-395203.18197431398,-217271.29997748643,-218765.02843418444,-220959.83486451168,-223154.64129483892,-225349.44772516616,-227544.2541554934,-229739.06058582064,-231933.86701614788,-234128.67344647512,-236323.47987680236,-238518.2863071296,-240713.09273745684,-242907.89916778408,-245102.70559811132,-247297.51202843856,-249492.3184587658,-251687.12488909304,-253881.93131942028,-256076.73774974752,-258271.54418007476,-260466.35061040201,-262661.15704072919,-264855.96347105643,-267050.76990138367,-269245.57633171091,-271440.38276203815,-273635.18919236539,-275829.99562269263,-278024.80205301987,-280219.60848334711,-282414.41491367435,-284609.22134400159,-286804.02777432883,-288998.83420465607,-291193.64063498331,-293388.44706531055,-295583.25349563779,-297778.05992596503,-299972.86635629227,-302167.67278661951,-304362.47921694675,-306557.28564727399,-308752.09207760124,-310946.89850792848,-313141.70493825572,-315336.51136858296,-317531.3177989102,-319726.12422923744,-321920.93065956468,-324115.73708989192,-326310.54352021916,-328505.3499505464,-330700.15638087364,-332894.96281120088,-335089.76924152812,-337284.57567185536,-339479.3821021826,-341674.18853250984,-343868.99496283708,-346063.80139316432,-348258.60782349156,-350453.4142538188,-352648.22068414604,-354843.02711447328,-357037.83354480052,-359232.63997512776,-361427.446405455,-363622.25283578224,-365817.05926610949,-368011.86569643673,-370206.67212676397,-372401.47855709121,-374596.28498741845,-376791.09141774569,-378985.89784807293,-381180.70427840017,-383375.51070872741,-385570.31713905465,-387765.12356938189,-389959.92999970913,-392154.73643003637,-394349.54286036361,-396544.34929069085,-398739.15572101809,-400933.96215134533,-403128.76858167257,-405323.57501199981,-407518.38144232705,-409713.18787265429,-411907.99430298153,-414102.80073330877,-416297.60716363601,-418492.41359396325,-420687.22002429049,-422882.02645461773,-425076.83288494498,-427271.63931527222,-429466.44574559946,-431661.2521759267,-433856.05860625394,-436050.86503658118,-438245.67146690842,-440440.47789723566,-442635.28432756284,-444830.09075789008,-447024.89718821732,-449219.70361854456,-451414.5100488718,-453609.31647919904,-455804.12290952628,-457998.92933985352,-460193.73577018076,-462388.542200508,-464583.34863083524,-466778.15506116248,-468972.96149148972,-471167.76792181697,-473362.57435214421,-475557.38078247145,-477752.18721279869,-478774.01094617578,-476919.50885466131,-470678.79992501688,-459393.62772633496,-448146.16929874889,-435770.96396198298,-421638.31938598875,-406316.83658958512,-384245.92711975105,-359567.63189901167,-329451.53893487388,-294905.6454892155,-261043.01013330111,-226448.28443631812,-194106.8004674445,-161572.28872955113,-130957.5569972786,-101407.16370626343,-80814.651475944775,-65498.457440524908,-62362.185580687044,-61570.949439340315,-60817.790568518729,-60052.953058379986,-302.03755901875354,-6.822044769402662E-9,-6.821380134927798E-9,-6.820715500452935E-9,-6.820050865978071E-9,-6.8193862315032071E-9,-6.818721597028344E-9,-6.8180569625534801E-9,-6.8173923280786162E-9,-6.8167276936037531E-9,-6.8160630591288892E-9,-6.8153984246540253E-9,-6.8147337901791622E-9,-6.8140691557042983E-9,-6.8134045212294352E-9,-6.8127398867545713E-9,-6.8120752522797073E-9,-6.8114106178048442E-9,-6.8107459833299803E-9,-6.8100813488551172E-9,-6.8094167143802533E-9,-6.8087520799053894E-9,-6.8080874454305263E-9,-6.8074228109556624E-9,-6.8067581764807985E-9,-6.8060935420059354E-9,-6.8054289075310715E-9,-6.8047642730562076E-9,-6.8040996385813445E-9,-6.8034350041064805E-9,-6.8027703696316175E-9,-6.8021057351567535E-9,-6.8014411006818896E-9,-6.8007764662070265E-9,-6.8001118317321626E-9,-6.7994471972572995E-9,-6.7987825627824356E-9,-6.7981179283075717E-9,-6.7974532938327086E-9,-6.7967886593578447E-9,-6.7961240248829808E-9,-6.7954593904081177E-9,-6.7947947559332538E-9,-6.7941301214583898E-9,-6.7934654869835267E-9,-6.7928008525086628E-9,-6.7921362180337997E-9,-6.7914715835589358E-9,-6.7908069490840719E-9,-6.7901423146092088E-9,-6.7894776801343449E-9,-6.7888130456594818E-9,-6.7881484111846179E-9,-6.787483776709754E-9,-6.7868191422348909E-9,-6.786154507760027E-9,-6.785489873285163E-9,-6.7848252388103E-9,-6.784160604335436E-9,-6.7834959698605721E-9,-6.782831335385709E-9,-6.7821667009108451E-9,-6.781502066435982E-9,-6.7808374319611181E-9,-6.7801727974862542E-9,-6.7795081630113911E-9,-6.7788435285365272E-9,-6.7781788940616641E-9,-6.7775142595868002E-9,-6.7768496251119363E-9,-6.7761849906370732E-9,-6.7755203561622093E-9,-6.7748557216873453E-9,-6.7741910872124822E-9,-6.7735264527376183E-9,-6.7728618182627544E-9,-6.7721971837878913E-9,-6.7715325493130274E-9,-6.7708679148381643E-9,-6.7702032803633004E-9,-6.7695386458884365E-9,-6.7688740114135734E-9,-6.7682093769387095E-9,-6.7675447424638464E-9,-6.7668801079889825E-9,-6.7662154735141185E-9,-6.7655508390392555E-9,-6.7648862045643915E-9,-6.7642215700895276E-9,-6.7635569356146645E-9,-6.7628923011398006E-9,-6.7622276666649367E-9,-6.7615630321900736E-9,-6.7608983977152097E-9,-6.7602337632403466E-9,-6.7595691287654827E-9,-6.7589044942906188E-9,-6.7582398598157557E-9,-6.7575752253408918E-9,-6.7569105908660287E-9,-6.7562459563911647E-9,-6.7555813219163008E-9,-6.7549166874414377E-9,-6.7542520529665738E-9,-6.7535874184917099E-9,-6.7529227840168468E-9,-6.7522581495419829E-9,-6.751593515067119E-9,-6.7509288805922559E-9,-6.750264246117392E-9,-6.7495996116425289E-9,-6.748934977167665E-9,-6.748270342692801E-9,-6.747605708217938E-9,-6.746941073743074E-9,-6.7462764392682109E-9,-6.745611804793347E-9,-6.7449471703184831E-9,-6.74428253584362E-9,-6.7436179013687561E-9,-6.7429532668938922E-9,-6.7422886324190291E-9,-6.7416239979441652E-9,-6.7409593634693013E-9,-6.7402947289944382E-9,-6.7396300945195743E-9,-6.7389654600447112E-9,-6.7383008255698472E-9,-6.7376361910949833E-9,-6.7369715566201202E-9,-6.7363069221452563E-9,-6.7356422876703932E-9,-6.7349776531955293E-9,-6.7343130187206654E-9,-6.7336483842458023E-9,-6.7329837497709384E-9,-6.7323191152960745E-9,-6.7316544808212114E-9,-6.7309898463463475E-9,-6.7303252118714835E-9,-6.7296605773966205E-9,-6.7289959429217565E-9,-6.7283313084468934E-9,-6.7276666739720295E-9,-6.7270020394971656E-9,-6.7263374050223025E-9,-6.7256727705474386E-9,-6.7250081360725755E-9,-6.7243435015977116E-9,-6.7236788671228477E-9,-6.7230142326479846E-9,-6.7223495981731207E-9,-6.7216849636982568E-9,-6.7210203292233937E-9,-6.7203556947485297E-9,-6.7196910602736658E-9,-6.7190264257988027E-9,-6.7183617913239388E-9,-6.7176971568490757E-9,-6.7170325223742118E-9,-6.7163678878993479E-9,-6.7157032534244848E-9,-6.7150386189496209E-9,-6.7143739844747578E-9,-6.7137093499998939E-9,-6.71304471552503E-9,-6.7123800810501669E-9,-6.711715446575303E-9,-6.711050812100439E-9,-6.710386177625576E-9,-6.709721543150712E-9,-6.7090569086758481E-9,-6.708392274200985E-9,-6.7077276397261211E-9,-6.707063005251258E-9,-6.7063983707763941E-9,-6.7057337363015302E-9,-6.7050691018266671E-9,-6.7044044673518032E-9,-6.7037398328769401E-9,-6.7030751984020762E-9,-6.7024105639272123E-9,-6.7017459294523492E-9,-6.7010812949774852E-9,-6.7004166605026213E-9,-6.6997520260277582E-9,-6.6990873915528943E-9,-6.6984227570780304E-9,-6.6977581226031673E-9,-6.6970934881283034E-9,-6.6964288536534403E-9,-6.6957642191785764E-9,-6.6950995847037125E-9,-6.6944349502288494E-9,-6.6937703157539855E-9,-6.6931056812791224E-9,-6.6924410468042585E-9,-6.6917764123293945E-9,-6.6911117778545314E-9,-6.6904471433796675E-9,-6.6897825089048036E-9,-6.6891178744299405E-9,-6.6884532399550766E-9,-6.6877886054802127E-9,-6.6871239710053496E-9,-6.6864593365304857E-9,-6.6857947020556226E-9,-6.6851300675807587E-9]
[null,null,null,null,null,null,226,"Deferred Tax Impact on Rate Base:",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,205.63783880357892,1631.6158232145735,9672.7056407918917,9400.2396359197683,8464.1842528704547,6993.482601972094,5194.8132831251387,3274.8686141912499,1848.7707726807116,1566.461095734242,3544.4730730644787,9210.9910375854452,20263.190417250182,40441.088747540794,79373.973301820617,91509.79769139977,103855.00524473954,116581.67305612481,129717.48010622608,143272.53462453349,156923.14010279466,170620.50055206552,184387.89120242794,198260.25759049616,222088.70440278488,245917.15121507357,269745.59802736226,288352.05061642255,306958.50320548296,325564.95579454332,344171.40838360356,362777.86097266397,381384.31356172427,399990.76615078462,418597.21873984486,437203.67132890527,455810.12391796557,474416.57650702598,493023.02909608622,507574.21983557451,522125.41057506268,536676.60131455096,551227.79205403908,565778.98279352742,580330.17353301542,594881.36427250365,609432.55501199188,623983.74575148011,638534.93649096822,653086.12723045633,667637.31796994456,678437.3914985786,689237.46502721251,700037.53855584655,710837.61208448058,721637.68561311462,732437.75914174854,743237.83267038257,754037.90619901649,764837.97972765053,775638.05325628456,786438.1267849186,797238.20031355252,804568.49042214651,811898.78053074039,819229.07063933415,826559.36074792827,833889.65085652238,841219.94096511614,848550.2310737099,855880.5211823039,863210.81129089789,870541.10139949177,877871.39150808554,885201.68161667953,889322.42206173623,893443.16250679304,897563.90295184974,901684.64339690632,905805.3838419629,909926.1242870196,914046.86473207641,918167.60517713311,922288.34562218969,926409.08606724651,930529.8265123032,934650.56695735978,935874.88024779747,937099.1935382355,938323.50682867342,939547.8201191111,940772.1334095489,941996.44669998682,943220.75999042485,944445.07328086253,945669.38657130022,946893.69986173825,948118.01315217617,949342.32644261396,949246.6969972474,949151.06755188084,949055.43810651451,948959.80866114795,948864.17921578139,948768.54977041506,948672.9203250485,948577.29087968194,948481.66143431538,948386.03198894882,948290.40254358249,948194.77309821593,947929.90048741992,947665.02787662391,947400.1552658279,947135.28265503189,946870.41004423588,946605.53743343987,946340.66482264386,946075.79221184785,945810.91960105195,945610.60497760016,945602.77347125579,946231.94223028934,948135.38982795854,951375.14331129484,955968.30413272639,961881.46328473242,969208.99109013588,977775.89756885916,987355.72338368942,997243.87807999353,1007398.0672113375,1017791.2227253318,1028425.5162298217,1039298.6036263185,1050373.8746589769,1061589.0783439733,1072919.600439046,1084321.8322039207,1095807.7558191412,1107376.8140247269,1118969.1596252578,1130588.2368095331,1142233.9993995507,1155501.6867237173,1168742.3739326675,1181983.0611416178,1195223.7483505681,1208464.4355595184,1221705.1227684687,1234945.809977419,1248186.497186369,1261427.1843953193,1274667.8716042696,1287908.5588132197,1301149.2460221699,1314389.9332311202,1327630.6204400705,1340871.3076490208,1354111.9948579709,1367352.6820669211,1380593.3692758717,1393834.0564848217,1407074.743693772,1420315.4309027223,1433556.1181116726,1446796.8053206229,1460037.4925295729,1473278.1797385232,1486518.8669474735,1499759.5541564235,1513000.2413653738,1526240.9285743241,1539481.6157832744,1552722.3029922247,1565962.9902011747,1579203.677410125,1592444.3646190753,1605685.0518280256,1618925.7390369759,1632166.4262459262,1645407.1134548765,1658647.8006638268,1671888.4878727768,1685129.1750817271,1698369.8622906774,1711610.5494996274,1724851.236708578,1738091.9239175282,1751332.6111264785,1764573.2983354286,1777813.9855443789,1791054.6727533292,1804295.3599622794,1817536.04717123,1830776.73438018,1844017.4215891303,1857258.1087980806,1870498.7960070306,1883739.4832159809,1896980.1704249312,1910220.8576338815,1923461.5448428318,1936702.2320517818,1949942.9192607321,1963183.6064696824,1976424.2936786325,1989664.9808875828,2002905.668096533,2016146.3553054836,2029387.0425144339,2042627.7297233839,2055868.4169323344,2069109.1041412842,2082349.7913502345,2095590.4785591848,2108831.1657681349,2122071.8529770854,2135312.5401860359,2148553.227394986,2161793.914603936,2175034.6018128861,2188275.2890218366,2201515.9762307866,2214756.6634397372,2227997.3506486872,2241238.0378576377,2254478.7250665878,2267719.4122755383,2280960.0994844884,2294200.7866934389,2306862.2236291654,2319523.660564892,2332185.097500619,2344846.534436346,2357507.9713720726,2370169.4083077996,2382830.8452435262,2395492.2821792527,2408153.7191149797,2420815.1560507063,2433476.5929864333,2446138.0299221603,2447462.0475815628,2448786.0652409652,2450110.0829003677,2451434.1005597701,2452758.1182191726,2454082.1358785755,2455406.1535379775,2456730.1711973799,2458054.1888567824,2459378.2065161853,2460702.2241755873,2462026.2418349897,2446330.0933703971,2430633.9449058031,2414937.7964412104,2399241.6479766169,2383545.4995120242,2367849.3510474302,2352153.2025828375,2336457.054118244,2320760.9056536513,2305064.7571890578,2289368.6087244647,2273672.4602598711,2251714.314674383,2229756.169088895,2207798.0235034069,2185839.8779179188,2163881.7323324303,2141923.5867469423,2119965.4411614542,2098007.2955759657,2076049.1499904776,2054091.0044049895,2032132.8588195015,2010174.7132340132,1988216.5676485249,1966258.4220630368,1944300.2764775488,1922342.1308920605,1900383.9853065722,1878425.8397210841,1856467.694135596,1834509.5485501077,1812551.4029646195,1790593.2573791314,1768635.1117936433,1746676.966208155,1724718.8206226667,1702760.6750371787,1680802.5294516906,1658844.3838662023,1636886.238280714,1614928.092695226,1592969.9471097379,1571011.8015242496,1549053.6559387613,1527095.5103532732,1505137.3647677852,1483179.2191822969,1461221.0735968086,1439262.9280113205,1417304.7824258325,1395346.6368403442,1373388.4912548561,1351430.345669368,1329472.20008388,1307514.0544983919,1285555.9089129039,1263597.7633274156,1241639.6177419275,1219681.4721564394,1197723.3265709511,1175765.1809854631,1153807.035399975,1131848.889814487,1109890.7442289989,1087932.5986435106,1065974.4530580225,1044016.3074725342,1022058.1618870461,1000100.0163015579,978141.87071606982,956183.72513058165,934225.57954509347,912267.43395960529,890309.28837411711,868351.14278862905,846392.99720314087,824434.85161765269,802476.70603216463,780518.56044667645,758560.41486118827,736602.26927570021,714644.12369021203,692685.97810472397,670727.8325192359,648769.68693374773,626811.54134825966,604853.39576277148,582895.25017728331,560937.10459179524,538978.95900630706,517020.81342081889,495062.66783533077,473104.52224984259,451146.37666435447,429188.23107886635,407230.08549337817,385271.93990788999,363313.79432240187,341355.6487369138,319397.50315142563,297439.35756593751,275481.21198044939,253523.06639496124,231564.92080947311,209606.77522398499,187648.62963849687,165690.48405300878,143732.33846752066,121774.19288203253,99816.047296544406,77857.9017110563,55899.756125568172,33941.610540080059,11983.464954591935,-9974.6806308961859,-31932.826216384303,-53890.971801872482,-75849.11738736066,-97807.262972848825,-119765.408558337,-141723.5541438252,-163681.69972931338,-185639.84531480153,-207597.9909002897,-229556.13648577788,-251514.28207126606,-273472.42765675427,-295430.57324224245,-317388.71882773063,-339346.86441321881,-361305.00999870693,-383263.1555841951,-405221.30116968328,-427179.44675517146,-449137.59234065964,-471095.73792614782,-493053.883511636,-515012.02909712418,-536970.17468261241,-558928.32026810059,-580886.46585358877,-602844.61143907695,-624802.75702456513,-646760.90261005331,-668719.04819554149,-690677.19378102967,-712635.33936651773,-734593.48495200591,-756551.63053749409,-778509.77612298226,-800467.92170847044,-822426.06729395862,-844384.2128794468,-866342.35846493498,-888300.50405042316,-910258.64963591134,-932216.79522139952,-954174.94080688769,-976133.08639237587,-998091.23197786405,-1020049.3775633522,-1042007.5231488404,-1063965.6687343288,-1085923.8143198169,-1107881.9599053052,-1129840.1054907932,-1151798.2510762813,-1173756.3966617696,-1195714.5422472577,-1217672.6878327457,-1239630.833418234,-1261588.9790037221,-1283547.1245892104,-1305505.2701746984,-1327463.4157601865,-1349421.5613456748,-1371379.7069311629,-1393337.8525166512,-1415295.998102139,-1437254.143687627,-1459212.2892731153,-1481170.4348586034,-1503128.5804440915,-1525086.7260295798,-1547044.8716150678,-1569003.0172005559,-1590961.1627860442,-1612919.3083715322,-1634877.4539570205,-1656835.5995425086,-1678793.7451279967,-1700751.890713485,-1722710.036298973,-1744668.1818844613,-1766626.3274699494,-1788584.4730554374,-1810542.6186409257,-1832500.7642264138,-1854458.9098119019,-1876417.0553973902,-1898375.2009828782,-1920333.3465683665,-1942291.4921538546,-1964249.6377393426,-1986207.7833248309,-2008165.928910319,-2030124.0744958073,-2052082.2200812954,-2074040.3656667834,-2095998.5112522715,-2117956.6568377595,-2139914.8024232476,-2161872.9480087352,-2183831.0935942233,-2205789.2391797113,-2227747.3847651994,-2249705.530350687,-2271663.675936175,-2293621.8215216631,-2315579.9671071507,-2337538.1126926388,-2359496.2582781268,-2381454.4038636144,-2403412.5494491025,-2425370.6950345905,-2447328.8406200786,-2469286.9862055662,-2491245.1317910543,-2513203.2773765423,-2535161.4229620299,-2557119.568547518,-2579077.7141330061,-2601035.8597184937,-2622994.0053039817,-2644952.1508894698,-2666910.2964749574,-2688868.4420604454,-2710826.5876459335,-2732784.7332314211,-2754742.8788169092,-2776701.0244023972,-2798659.1699878848,-2820617.3155733724,-2842575.4611588605,-2864533.6067443485,-2886491.7523298361,-2908449.8979153242,-2930408.0435008123,-2952366.1890862999,-2974324.3346717879,-2996282.480257276,-3018240.6258427636,-3040198.7714282516,-3062156.9170137397,-3084115.0625992278,-3106073.2081847154,-3128031.3537702034,-3149989.4993556915,-3171947.6449411791,-3193905.7905266671,-3215863.9361121552,-3237822.0816976428,-3259780.2272831309,-3281738.3728686189,-3303696.5184541065,-3325654.6640395946,-3347612.8096250826,-3369570.9552105707,-3391529.1007960588,-3413487.2463815464,-3435445.3919670344,-3457403.5375525225,-3479361.6831380101,-3501319.8287234982,-3523277.9743089862,-3545236.1198944743,-3567194.2654799623,-3589152.4110654499,-3611110.556650938,-3633068.7022364261,-3655026.8478219137,-3676984.9934074017,-3698943.1389928898,-3712615.0172813386,-3706201.2533033965,-3669265.3687165091,-3597284.3721229224,-3526423.0739920284,-3447536.6839930909,-3356445.0836712113,-3256900.1224212265,-3109021.7774349637,-2943162.2300014021,-2738073.2622930044,-2501374.0483988831,-2269428.0373968557,-2031609.8083223389,-1809508.5260713485,-1585115.9824610618,-1373808.640331466,-1169685.7698293964,-1029945.0584886968,-928016.49209903507,-913075.91715002712,-913313.56851426535,-913527.68740072474,-913699.75861377001,-492160.93756669242,-497216.84449797677,-502390.19966893579,-507563.55483989482,-512736.91001085384,-517910.26518181287,-523083.62035277189,-528256.97552373097,-533430.33069469,-538603.68586564902,-543777.04103660805,-548950.39620756707,-554123.7513785261,-559297.10654948512,-564470.46172044415,-569643.81689140317,-574817.17206236219,-579990.52723332122,-585163.88240428024,-590337.23757523927,-595510.59274619829,-600683.94791715732,-605857.30308811634,-611030.65825907537,-616204.01343003439,-621377.36860099342,-626550.72377195244,-631724.07894291147,-636897.43411387049,-642070.78928482952,-647244.14445578842,-652417.49962674745,-657590.85479770647,-662764.2099686655,-667937.56513962452,-673110.92031058355,-678284.27548154257,-683457.6306525016,-688630.98582346062,-693804.34099441965,-698977.69616537867,-704151.0513363377,-709324.40650729672,-714497.76167825575,-719671.11684921477,-724844.47202017379,-730017.82719113282,-735191.18236209184,-740364.53753305087,-745537.89270400989,-750711.24787496892,-755884.60304592794,-761057.95821688697,-766231.31338784599,-771404.66855880502,-776578.02372976404,-781751.37890072307,-786924.73407168209,-792098.08924264112,-797271.44441360014,-802444.79958455916,-807618.15475551819,-812791.50992647721,-817964.86509743624,-823138.22026839526,-828311.57543935429,-833484.93061031331,-838658.28578127234,-843831.64095223136,-849004.99612319039,-854178.35129414941,-859351.70646510844,-864525.06163606746,-869698.41680702649,-874871.77197798551,-880045.12714894454,-885218.48231990356,-890391.83749086258,-895565.19266182161,-900738.54783278063,-905911.90300373966,-911085.25817469868,-916258.61334565771,-921431.96851661673,-926605.32368757576,-931778.67885853478,-936952.03402949381,-942125.38920045283,-947298.74437141186,-952472.09954237088,-957645.45471332991,-962818.80988428893,-967992.16505524796,-973165.52022620686,-978338.87539716589,-983512.23056812491,-988685.58573908394,-993858.94091004296,-999032.29608100199,-1004205.651251961,-1009379.00642292,-1014552.3615938791,-1019725.7167648381,-1024899.0719357971,-1030072.4271067561,-1035245.7822777152,-1040419.1374486742,-1045592.4926196332,-1050765.8477905921,-1055939.202961551,-1061112.5581325099,-1066285.9133034688,-1071459.2684744278,-1076632.6236453867,-1081805.9788163456,-1086979.3339873045,-1092152.6891582634,-1097326.0443292223,-1102499.3995001812,-1107672.7546711401,-1110098.6736703322,-1105870.8929208659,-1091564.1649527627,-1065704.8055602305,-1040234.2455567957,-1012111.8964615195,-979942.84728165297,-945012.2262328252,-894144.41176312789,-837345.06418961822,-767632.20722394227,-687504.08529642166,-608983.6392397465,-528555.29866588488,-453335.20820502873,-377402.93569733214,-305842.21723013127,-236690.83762819428,-188809.4174245155,-153391.56197163448,-146662.26712488758,-144975.97137713106,-143284.35837491704,-141579.3613754551,-50.598907623380782,-4.0876411162571403E-9,-4.0853518702246358E-9,-4.0830626241921313E-9,-4.0807733781596277E-9,-4.0784841321271232E-9,-4.0761948860946188E-9,-4.0739056400621143E-9,-4.0716163940296098E-9,-4.0693271479971054E-9,-4.0670379019646009E-9,-4.0647486559320964E-9,-4.062459409899592E-9,-4.0601701638670875E-9,-4.057880917834583E-9,-4.0555916718020786E-9,-4.0533024257695741E-9,-4.0510131797370696E-9,-4.0487239337045652E-9,-4.0464346876720607E-9,-4.0441454416395571E-9,-4.0418561956070526E-9,-4.0395669495745481E-9,-4.0372777035420437E-9,-4.0349884575095392E-9,-4.0326992114770347E-9,-4.0304099654445303E-9,-4.0281207194120258E-9,-4.0258314733795213E-9,-4.0235422273470169E-9,-4.0212529813145124E-9,-4.0189637352820079E-9,-4.0166744892495035E-9,-4.014385243216999E-9,-4.0120959971844945E-9,-4.0098067511519901E-9,-4.0075175051194864E-9,-4.005228259086982E-9,-4.0029390130544775E-9,-4.000649767021973E-9,-3.9983605209894686E-9,-3.9960712749569641E-9,-3.9937820289244596E-9,-3.9914927828919552E-9,-3.9892035368594507E-9,-3.9869142908269462E-9,-3.9846250447944418E-9,-3.9823357987619373E-9,-3.9800465527294328E-9,-3.9777573066969284E-9,-3.9754680606644247E-9,-3.9731788146319203E-9,-3.9708895685994158E-9,-3.9686003225669113E-9,-3.9663110765344069E-9,-3.9640218305019024E-9,-3.9617325844693979E-9,-3.9594433384368935E-9,-3.957154092404389E-9,-3.9548648463718845E-9,-3.9525756003393809E-9,-3.9502863543068764E-9,-3.947997108274372E-9,-3.9457078622418675E-9,-3.943418616209363E-9,-3.9411293701768586E-9,-3.9388401241443541E-9,-3.9365508781118496E-9,-3.9342616320793452E-9,-3.9319723860468407E-9,-3.9296831400143362E-9,-3.9273938939818326E-9,-3.9251046479493281E-9,-3.9228154019168237E-9,-3.9205261558843192E-9,-3.9182369098518147E-9,-3.9159476638193103E-9,-3.9136584177868058E-9,-3.9113691717543013E-9,-3.9090799257217969E-9,-3.9067906796892924E-9,-3.9045014336567879E-9,-3.9022121876242843E-9,-3.8999229415917798E-9,-3.8976336955592754E-9,-3.8953444495267709E-9,-3.8930552034942664E-9,-3.890765957461762E-9,-3.8884767114292575E-9,-3.886187465396753E-9,-3.8838982193642486E-9,-3.8816089733317441E-9,-3.8793197272992404E-9,-3.877030481266736E-9,-3.8747412352342315E-9,-3.872451989201727E-9,-3.8701627431692226E-9,-3.8678734971367181E-9,-3.8655842511042137E-9,-3.8632950050717092E-9,-3.8610057590392047E-9,-3.8587165130067003E-9,-3.8564272669741958E-9,-3.8541380209416921E-9,-3.8518487749091877E-9,-3.8495595288766832E-9,-3.8472702828441787E-9,-3.8449810368116743E-9,-3.8426917907791698E-9,-3.8404025447466653E-9,-3.8381132987141609E-9,-3.8358240526816564E-9,-3.8335348066491519E-9,-3.8312455606166475E-9,-3.828956314584143E-9,-3.8266670685516394E-9,-3.8243778225191349E-9,-3.8220885764866304E-9,-3.819799330454126E-9,-3.8175100844216215E-9,-3.815220838389117E-9,-3.8129315923566126E-9,-3.8106423463241081E-9,-3.8083531002916036E-9,-3.8060638542590992E-9,-3.8037746082265947E-9,-3.8014853621940902E-9,-3.7991961161615858E-9,-3.7969068701290821E-9,-3.7946176240965777E-9,-3.7923283780640732E-9,-3.7900391320315687E-9,-3.7877498859990643E-9,-3.7854606399665598E-9,-3.7831713939340553E-9,-3.7808821479015509E-9,-3.7785929018690464E-9,-3.7763036558365419E-9,-3.7740144098040375E-9,-3.771725163771533E-9,-3.7694359177390294E-9,-3.7671466717065249E-9,-3.7648574256740204E-9,-3.762568179641516E-9,-3.7602789336090115E-9,-3.757989687576507E-9,-3.7557004415440026E-9,-3.7534111955114981E-9,-3.7511219494789936E-9,-3.7488327034464892E-9,-3.7465434574139847E-9,-3.7442542113814802E-9,-3.7419649653489766E-9,-3.7396757193164721E-9,-3.7373864732839677E-9,-3.7350972272514632E-9,-3.7328079812189587E-9,-3.7305187351864543E-9,-3.7282294891539498E-9,-3.7259402431214453E-9,-3.7236509970889413E-9,-3.7213617510564368E-9,-3.7190725050239324E-9,-3.7167832589914283E-9,-3.7144940129589238E-9,-3.7122047669264194E-9,-3.7099155208939149E-9,-3.7076262748614104E-9,-3.705337028828906E-9,-3.7030477827964019E-9,-3.7007585367638975E-9,-3.698469290731393E-9,-3.6961800446988885E-9,-3.6938907986663841E-9,-3.6916015526338796E-9,-3.6893123066013755E-9,-3.6870230605688711E-9,-3.6847338145363666E-9,-3.6824445685038621E-9,-3.6801553224713577E-9,-3.6778660764388532E-9,-3.6755768304063491E-9,-3.6732875843738447E-9,-3.6709983383413402E-9,-3.6687090923088357E-9,-3.6664198462763313E-9,-3.6641306002438268E-9,-3.6618413542113228E-9,-3.6595521081788183E-9,-3.6572628621463138E-9,-3.6549736161138094E-9,-3.6526843700813049E-9,-3.6503951240488004E-9,-3.6481058780162964E-9,-3.6458166319837919E-9,-3.6435273859512874E-9,-3.641238139918783E-9,-3.6389488938862785E-9,-3.636659647853774E-9,-3.63437040182127E-9,-3.6320811557887655E-9,-3.6297919097562611E-9,-3.6275026637237566E-9,-3.6252134176912521E-9,-3.6229241716587477E-9,-3.6206349256262436E-9,-3.6183456795937391E-9,-3.6160564335612347E-9]
[null,null,null,null,null,null,228,"Federal Tax Credit:",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,231,"New Investment:",45461793.842595339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121596.38369401838,406341.82640435058,975916.32192166918,1705320.1066954758,1739852.0419498784,1831580.2436523163,1940868.1615401674,2070366.778800729,2481177.5897358395,2524631.75561471,2557507.3453060975,2828493.2055441798,2745726.7514173142,2794250.5648207157,2613947.8239840474,2606089.1724659922,2419311.4488807297,2315749.0880957893,1603680.1737620656,1206359.1340467634,283053.71974410495,89669.117127713136,89971.401592743059,90234.919271875508,5420098.7665260378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,237,"Common Issued:",23481834.132650316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,74738.176738700364,74940.941147863137,136750.7742604987,137123.3623995136,137498.43556484833,137876.22937429504,207439.56436082709,208010.55012614815,241591.65288765216,257748.98579189027,489243.4417801252,853397.75762192952,950424.03196505725,942980.69362646644,891003.8235406871,1011948.7968451881,1166421.1321606999,1134127.3074012655,1145750.8281244801,1231091.3477982774,1243659.5929946639,1268970.0612379743,1178007.4528017212,1229093.6052475262,1277346.1181019894,1277233.5570118427,982139.48045108735,518686.09015219676,266051.93020147923,149071.94115955188,47594.302137587641,47600.282992286084,47605.905263891109,2518665.9793801117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-420.0593541619146,-834.07004088802569,1589.5661036736856,-1387.6641478554957,2397.1756481864286,5691.3806905420934,9411.8054605842772,14064.168922515295,17281.037508719921,22423.147786119422,28166.100404002216,33676.500096022901,41129.189747939243,49581.898409183843,63247.562457583866,55904.101872660824,60509.721213991339,63730.597461955003,66574.678020159277,68437.619766457952,72376.14452201518,73352.318633883275,73448.487761148499,73572.188591733531,82374.937113331689,87924.88244394958,87924.882443947834,85558.423721017665,85558.423721020576,85558.423721019179,85558.423721017665,85558.423721018713,85558.423721017665,85558.423721018713,85558.423721020459,85558.423721018713,85558.423721018713,85558.423721017782,85558.423721018131,83721.98351873178,83721.983518729452,83721.983518728812,83721.983518730616,83721.983518729685,83721.983518729219,83721.983518730383,83721.983518730616,83721.983518730674,83721.983518728055,83721.983518730616,83721.9835187305,82023.276331613946,82023.276331614004,82023.276331610919,82023.276331612142,82023.276331613131,82023.276331613946,82023.276331612142,82023.276331613015,82023.276331614004,82023.276331614063,82023.276331611793,82023.276331613131,80451.972183528647,80451.97218352952,80451.972183530277,80451.972183530685,80451.9721835276,80451.972183530335,80451.972183530626,80451.972183529404,80451.972183530394,80451.972183528473,80451.972183530685,80451.972183528414,78998.515846553084,78998.515846552793,78998.515846553433,78998.515846551803,78998.51584655256,78998.515846553782,78998.515846551571,78998.515846553724,78998.515846552269,78998.515846552036,78998.515846553375,78998.515846552036,77686.882470733137,77686.882470732031,77686.882470730576,77686.882470734359,77686.882470730576,77686.882470732467,77686.882470734214,77686.882470730983,77686.882470734476,77686.882470730488,77686.882470732351,77686.882470734476,77089.293948119419,77089.293948122184,77089.293948121514,77089.293948119768,77089.293948122417,77089.29394812035,77089.293948122213,77089.293948121369,77089.293948122213,77089.293948120321,77089.293948120321,77089.293948122213,77012.681065836689,77012.681065837882,77012.68106583858,77012.681065836892,77012.681065837765,77012.68106583695,77012.681065837649,77012.681065837925,77012.681065837634,76915.156754215568,76604.558783646222,75558.910113777529,73434.691632690185,71142.338074194602,68817.086646470561,66533.48664121957,64112.833730270126,61968.042237798465,60233.882080164316,59580.895930767234,59097.239725356063,58669.543667210601,58243.822291347708,57818.796557688955,57447.291784555375,57184.136151905564,56977.645517685909,56851.390702044067,56709.621963024503,56567.392417470874,56520.911602362445,56475.77279167212,56430.419949922922,53701.318604584696,53689.047139009039,53689.047139009948,53689.047139010436,53689.047139008078,53689.047139009512,53689.047139009941,53689.047139009017,53689.047139010436,53689.047139009941,53689.047139007642,53689.047139009948,53689.04713900997,53689.047139008551,53689.04713900997,53689.047139010414,53689.047139008107,53689.047139009948,53689.047139010407,53689.047139009046,53689.047139008544,53689.04713900997,53689.047139010407,53689.047139009046,53689.04713900901,53689.047139010443,53689.047139008078,53689.047139010443,53689.047139009941,53689.047139007154,53689.047139010436,53689.04713901088,53689.047139008573,53689.047139009934,53689.047139009046,53689.047139010407,53689.047139008115,53689.047139010407,53689.047139009046,53689.04713900901,53689.047139010443,53689.047139009941,53689.047139008551,53689.047139009039,53689.047139010414,53689.0471390081,53689.04713900997,53689.047139011338,53689.047139008093,53689.047139009024,53689.047139010421,53689.047139009956,53689.047139008559,53689.047139009024,53689.047139010421,53689.047139009024,53689.047139009956,53689.04713900949,53689.047139008078,53689.047139010421,53689.047139009956,53689.047139008093,53689.047139010421,53689.047139009956,53689.047139008559,53689.047139009956,53689.04713900949,53689.047139010421,53689.047139008093,53689.047139009956,53689.047139009475,53689.047139009024,53689.047139010421,53689.04713900949,53689.047139008559,53689.047139009956,53689.04713900949,53689.047139009024,53689.047139009024,53689.047139010894,53689.047139009039,53689.047139009504,53689.04713900949,53689.047139009039,53689.04713900997,53689.047139008573,53689.047139009956,53426.537251942922,53426.537251942456,53426.537251941991,53426.537251941991,53426.537251942922,53426.537251942456,53426.537251943388,53426.537251942456,53426.537251943155,53426.537251942689,53426.537251942216,53426.537251942689,48291.150542107593,48291.150542106428,48291.150542106661,48291.150542107127,48291.150542106894,48291.150542106428,48291.15054210736,48291.150542106428,48291.150542107825,48291.150542106428,48291.150542106428,48291.15054210736,40583.597074839818,40583.597074839818,40583.59707484005,40583.597074839585,40583.597074839818,40583.59707484005,40583.597074839818,40583.59707484005,40583.59707484005,40583.597074839818,40583.59707484005,40583.597074839585,37748.920430341728,37748.920430341728,37748.920430341728,37748.920430341495,37748.920430341495,37748.920430341961,37748.920430341495,37748.920430341495,37748.920430341728,37748.920430341495,37748.920430341961,37748.920430341263,37748.920430341728,37748.920430341961,37748.920430341495,37748.920430341263,37748.920430341961,37748.920430341495,37748.920430341728,37748.920430341495,37748.920430341728,37748.920430341961,37748.920430341263,37748.920430341728,37748.920430341495,37748.920430341728,37748.920430341495,37748.920430341728,37748.920430341495,37748.920430341961,37748.920430341495,37748.920430341495,37748.920430341728,37748.920430341728,37748.920430341728,37748.920430341263,37748.920430341728,37748.920430341961,37748.920430341495,37748.920430341379,37748.920430341845,37748.920430341495,37748.920430341728,37748.920430341612,37748.920430341728,37748.920430341728,37748.920430341612,37748.920430341728,37748.920430341495,37748.920430341495,37748.920430341728,37748.920430341845,37748.920430341612,37748.920430341728,37748.920430341845,37748.920430341437,37748.920430341554,37748.920430341728,37748.920430341728,37748.920430341554,37748.920430341495,37748.920430341961,37748.920430341554,37748.920430341495,37748.920430341757,37748.920430341554,37748.920430341757,37748.920430341495,37748.920430341772,37748.920430341757,37748.920430341524,37748.920430341743,37748.920430341517,37748.92043034151,37748.92043034175,37748.92043034175,37748.920430341539,37748.920430341743,37748.920430341757,37748.920430341495,37748.920430341554,37748.920430341728,37748.920430341786,37748.920430341495,37748.920430341612,37748.920430341786,37748.920430341612,37748.920430341612,37748.920430341495,37748.920430341612,37748.920430341728,37748.920430341728,37748.920430341495,37748.920430341845,37748.920430341728,37748.920430341495,37748.920430341612,37748.920430341728,37748.920430341728,37748.920430341612,37748.920430341495,37748.920430341728,37748.920430341612,37748.920430341728,37748.920430341612,37748.920430341612,37748.920430341612,37748.920430341612,37748.920430341728,37748.920430341612,37748.920430341495,37748.920430341845,37748.920430341495,37748.920430341728,37748.920430341379,37748.920430341845,37748.920430341612,37748.920430341612,37748.920430341728,37748.920430341495,37748.920430341845,37748.920430341379,37748.920430341728,37748.920430341612,37748.920430341728,37748.920430341263,37748.920430341845,37748.920430341612,37748.920430341379,37748.920430341845,37748.920430341728,37748.920430341495,37748.920430341379,37748.920430341845,37748.920430341728,37748.920430341612,37748.920430341263,37748.920430341961,37748.920430341612,37748.920430341379,37748.920430341845,37748.920430341612,37748.920430341961,37748.920430341554,37748.920430341321,37748.92043034167,37748.920430341903,37748.920430341088,37748.920430341612,37748.920430342136,37748.920430341612,37748.920430341612,37748.92043034167,37748.920430341612,37748.920430341612,37748.920430341146,37748.920430342136,37748.92043034167,37748.920430341612,37748.920430341554,37748.920430341612,37748.920430341612,37748.920430341554,37748.920430341554,37748.920430341554,37748.92043034167,37748.920430341554,37748.920430342019,37748.920430341146,37748.920430341554,37748.920430341612,37748.920430341554,37748.920430341583,37748.920430341612,37748.920430341554,37748.920430342048,37748.920430341117,37748.920430341612,37748.920430341554,37748.920430340651,37748.920430341117,37748.920430341612,37748.920430341088,37748.920430341117,37748.920430341117,37748.920430341146,37748.920430341554,37748.920430340651,37748.920430341117,37748.920430341583,37748.920430341117,37748.920430341117,37748.920430341132,37748.920430341132,37748.920430341583,37748.920430340673,37748.920430341117,37748.920430341597,37748.920430341132,37748.920430341132,37748.92043034159,37748.920430341124,37748.920430341124,37748.92043034159,37748.920430341124,37748.920430341597,37748.920430341597,37748.920430341124,37748.920430341132,37748.920430341575,37748.920430341132,37748.920430341132,37748.920430341583,37748.920430341102,37748.920430341117,37748.920430341583,37748.920430341102,37748.920430341117,37748.920430341146,37748.920430341554,37748.920430341583,37748.920430340651,37748.920430341612,37748.920430341554,37748.920430340651,37748.920430341583,37748.920430341612,37748.920430340622,37748.920430341583,37748.920430341554,37748.92043034071,37748.920430341554,37748.920430341554,37748.920430340739,37748.920430341554,37748.920430341554,37748.920430340622,37748.920430341612,37748.920430341612,37748.920430340622,37748.920430341554,37748.920430341612,37748.92043034068,37748.920430341554,37748.920430341612,37748.92043034068,37748.92043034167,37748.92043034167,37748.92043034068,37748.92043034167,37748.920430341612,37748.92043034068,37748.920430341612,37748.920430341612,37748.92043034167,37748.92043034068,37748.920430341554,37748.92043034167,37748.920430340739,37748.920430341612,37748.920430341554,37748.920430340739,37748.920430341612,37748.920430341612,37748.92043034068,37748.920430341612,37748.920430341728,37748.920430340564,37748.920430341612,37748.920430341728,37748.92043034068,37748.920430341612,23389.693882302145,-11428.828820332888,-64214.31579914422,-124770.62396756664,-122706.75447900512,-136661.56695015088,-157686.57722093072,-171915.42454755143,-255129.06319593557,-285528.9627257688,-352595.00232177007,-406573.09521040099,-398007.81594336475,-407915.31102576619,-380568.92428341287,-384151.9073612314,-361509.84643813281,-349415.13841077371,-239601.12182709505,-175243.45278746099,-25617.839033607281,362.89329310634355,251.46447990636517,154.49917042161979,-719609.12177169416,8946.9295991491272,8893.7842706963384,8893.7842706961055,8893.7842706962219,8893.7842706962219,8893.7842706963384,8893.7842706961055,8893.7842706962219,8893.7842706963384,8893.7842706962219,8893.7842706962219,8893.7842706961055,8893.7842706964548,8893.7842706962219,8893.7842706961055,8893.7842706962219,8893.7842706961055,8893.7842706964548,8893.7842706961055,8893.7842706962219,8893.7842706964548,8893.7842706961055,8893.7842706962219,8893.7842706962219,8893.7842706961055,8893.7842706963384,8893.7842706963384,8893.7842706961055,8893.7842706963384,8893.7842706961055,8893.7842706963384,8893.7842706961055,8893.7842706961055,8893.7842706965712,8893.7842706961055,8893.7842706961055,8893.7842706963384,8893.7842706963384,8893.7842706961055,8893.7842706961055,8893.7842706963384,8893.7842706963384,8893.7842706961055,8893.7842706963384,8893.7842706963384,8893.7842706961055,8893.7842706961055,8893.7842706963384,8893.7842706961055,8893.7842706963384,8893.7842706963384,8893.7842706961055,8893.7842706963384,8893.7842706961055,8893.7842706963384,8893.7842706961055,8893.7842706961055,8893.7842706965712,8893.7842706961055,8893.7842706961055,8893.7842706963384,8893.7842706963384,8893.7842706961055,8893.7842706961055,8893.7842706963384,8893.7842706963384,8893.7842706961055,8893.7842706963384,8893.7842706963384,8893.7842706961055,8893.7842706961055,8893.7842706963384,8893.7842706961055,8893.7842706963384,8893.7842706963384,8893.7842706961055,8893.7842706963384,8893.7842706961055,8893.7842706963384,8893.7842706961055,8893.7842706961055,8893.7842706965712,8893.7842706961055,8893.7842706961055,8893.7842706963384,8893.7842706963384,8893.7842706961055,8893.7842706961055,8893.7842706963384,8893.7842706963384,8893.7842706961055,8893.7842706963384,8893.7842706963384,8893.7842706961055,8893.7842706961055,8893.7842706963384,8893.7842706961055,8893.7842706963384,8893.7842706963384,8893.7842706961055,8893.7842706963384,8893.7842706961055,8893.7842706963384,8893.7842706961055,8893.7842706961055,8893.7842706965712,8893.7842706961055,8893.7842706961055,8893.7842706965712,8893.7842706963384,8893.7842706961055,8893.7842706961055,8893.7842706965712,8893.7842706963384,8893.7842706961055,8893.7842706961055,8893.7842706965712,8893.7842706963384,8893.7842706961055,4132.7607858201927,-7398.6074547760682,-24822.048592807729,-44774.529948467163,-44048.454826998997,-48660.618483801845,-55628.867502429996,-60272.781633436454,-87713.863898852374,-97731.152841474395,-119808.99052881054,-137590.80298782187,-134693.99217046204,-137917.02402639575,-128856.65904793714,-129970.46468782681,-122411.30355046579,-118358.88901920366,-82078.31726797804,-60867.42932185575,-11521.669373519111,-2907.3807429879698,-2943.8662186014144,-2974.6764256984488,-241621.0686664329,22.896005697726661,-2.45293299565046E-12,-2.4529329956570775E-12,-2.4529329956541823E-12,-2.4529329956537687E-12,-2.4529329956537687E-12,-2.4529329956570775E-12,-2.4529329956508736E-12,-2.45293299565046E-12,-2.4529329956574911E-12,-2.4529329956566639E-12,-2.4529329956508736E-12,-2.4529329956570775E-12,-2.4529329956570775E-12,-2.45293299565046E-12,-2.4529329956512872E-12,-2.4529329956562503E-12,-2.4529329956579046E-12,-2.4529329956500464E-12,-2.4529329956508736E-12,-2.4529329956566639E-12,-2.4529329956579046E-12,-2.4529329956496328E-12,-2.4529329956579046E-12,-2.4529329956570775E-12,-2.45293299565046E-12,-2.45293299565046E-12,-2.4529329956574911E-12,-2.4529329956566639E-12,-2.4529329956508736E-12,-2.4529329956570775E-12,-2.4529329956570775E-12,-2.45293299565046E-12,-2.4529329956512872E-12,-2.4529329956562503E-12,-2.4529329956579046E-12,-2.45293299565046E-12,-2.4529329956570775E-12,-2.4529329956537687E-12,-2.4529329956541823E-12,-2.45293299565046E-12,-2.4529329956570775E-12,-2.4529329956541823E-12,-2.4529329956500464E-12,-2.4529329956574911E-12,-2.4529329956570775E-12,-2.45293299565046E-12,-2.4529329956508736E-12,-2.4529329956570775E-12,-2.4529329956570775E-12,-2.45293299565046E-12,-2.4529329956508736E-12,-2.4529329956570775E-12,-2.4529329956570775E-12,-2.45293299565046E-12,-2.4529329956570775E-12,-2.4529329956574911E-12,-2.45293299565046E-12,-2.45293299565046E-12,-2.4529329956574911E-12,-2.4529329956566639E-12,-2.4529329956508736E-12,-2.4529329956574911E-12,-2.4529329956566639E-12,-2.4529329956508736E-12,-2.45293299565046E-12,-2.4529329956570775E-12,-2.4529329956574911E-12,-2.45293299565046E-12,-2.4529329956574911E-12,-2.4529329956566639E-12,-2.4529329956512872E-12,-2.4529329956500464E-12,-2.4529329956574911E-12,-2.4529329956570775E-12,-2.45293299565046E-12,-2.4529329956570775E-12,-2.4529329956541823E-12,-2.4529329956500464E-12,-2.4529329956545959E-12,-2.4529329956533552E-12,-2.4529329956574911E-12,-2.4529329956500464E-12,-2.4529329956545959E-12,-2.4529329956533552E-12,-2.4529329956574911E-12,-2.45293299565046E-12,-2.4529329956570775E-12,-2.4529329956570775E-12,-2.4529329956512872E-12,-2.4529329956496328E-12,-2.4529329956579046E-12,-2.4529329956566639E-12,-2.4529329956508736E-12,-2.4529329956570775E-12,-2.4529329956574911E-12,-2.4529329956500464E-12,-2.4529329956508736E-12,-2.4529329956570775E-12,-2.4529329956574911E-12,-2.45293299565046E-12,-2.4529329956570775E-12,-2.4529329956570775E-12,-2.4529329956508736E-12,-2.4529329956500464E-12,-2.4529329956574911E-12,-2.4529329956574911E-12,-2.4529329956500464E-12,-2.4529329956574911E-12,-2.4529329956570775E-12,-2.45293299565046E-12,-2.4529329956508736E-12,-2.4529329956570775E-12,-2.4529329956537687E-12,-2.4529329956537687E-12,-2.4529329956508736E-12,-2.4529329956566639E-12,-2.4529329956541823E-12,-2.4529329956541823E-12,-2.4529329956533552E-12,-2.4529329956574911E-12,-2.45293299565046E-12,-2.45293299565046E-12,-2.4529329956574911E-12,-2.4529329956570775E-12,-2.45293299565046E-12,-2.4529329956570775E-12,-2.4529329956574911E-12,-2.4529329956500464E-12,-2.4529329956508736E-12,-2.4529329956574911E-12,-2.4529329956570775E-12,-2.45293299565046E-12,-2.4529329956574911E-12,-2.4529329956566639E-12,-2.4529329956508736E-12,-2.45293299565046E-12,-2.4529329956574911E-12,-2.4529329956566639E-12,-2.4529329956512872E-12,-2.4529329956562503E-12,-2.4529329956579046E-12,-2.4529329956500464E-12,-2.4529329956508736E-12,-2.4529329956570775E-12,-2.4529329956574911E-12,-2.4529329956500464E-12,-2.4529329956508736E-12,-2.4529329956566639E-12,-2.4529329956583182E-12,-2.4529329956492192E-12,-2.4529329956579046E-12,-2.4529329956533552E-12,-2.4529329956541823E-12,-2.4529329956508736E-12,-2.4529329956537687E-12,-2.4529329956570775E-12,-2.4529329956508736E-12,-2.4529329956566639E-12,-2.4529329956579046E-12,-2.4529329956500464E-12,-2.45293299565046E-12,-2.4529329956574911E-12,-2.4529329956570775E-12,-2.45293299565046E-12,-2.4529329956579046E-12,-2.4529329956562503E-12,-2.4529329956508736E-12,-2.4529329956508736E-12,-2.4529329956562503E-12,-2.4529329956583182E-12,-2.45293299565046E-12,-2.4529329956566639E-12,-2.4529329956579046E-12,-2.4529329956496328E-12,-2.4529329956508736E-12,-2.4529329956570775E-12,-2.4529329956570775E-12,-2.4529329956512872E-12,-2.4529329956500464E-12,-2.4529329956574911E-12,-2.4529329956570775E-12,-2.4529329956500464E-12,-2.4529329956579046E-12,-2.4529329956566639E-12,-2.45293299565046E-12,-2.4529329956512872E-12,-2.4529329956566639E-12,-2.4529329956570775E-12,-2.4529329956512872E-12,-2.4529329956529416E-12,-2.4529329956574911E-12,-2.45293299565046E-12,-2.4529329956537687E-12,-2.4529329956545959E-12,-2.4529329956570775E-12,-2.4529329956500464E-12,-2.4529329956583182E-12,-2.4529329956554231E-12,-2.4529329956517008E-12,-2.4529329956500464E-12,-2.4529329956570775E-12,-2.4529329956579046E-12,-2.45293299565046E-12,-2.4529329956566639E-12,-2.4529329956579046E-12,-2.4529329956496328E-12]
[null,null,null,null,null,null,242,"Period End Common Equity:",2594914414.4206572,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,74738.176738700364,149679.11788656353,286429.89214706217,423553.25454657577,561051.69011142396,698927.91948571918,906367.48384654615,1114378.0339726943,1355969.6868603462,1614201.4852906109,2104403.1362060322,2955970.9903511582,3907986.115254364,4848204.1087758038,5732655.0895629553,6733770.7487636562,7884007.7636132119,8998249.5395561736,10118202.395404812,11316891.96186107,12521815.783747109,13743484.317662705,14864475.266035287,16020846.251999985,17233907.309033468,18441562.107715119,19350420.874386672,19792557.586547174,19979919.058912471,20045774.225150406,20009029.714520402,19972180.597517647,19935194.867516261,22359147.5488493,22258055.003369112,22156962.45788892,22058590.771240607,21960219.084592286,21861847.39794397,21763475.711295653,21665104.024647333,21566732.337999012,21468360.651350699,21369988.964702375,21271617.278054059,21173245.591405742,21074873.904757425,20976502.218109105,20880241.485344462,20783980.752579816,20687720.019815169,20591459.287050523,20495198.554285884,20398937.821521237,20302677.088756591,20206416.355991945,20110155.623227302,20013894.890462656,19917634.157698013,19821373.424933363,19727065.324511118,19632757.224088866,19538449.123666618,19444141.02324437,19349832.922822125,19255524.822399877,19161216.721977625,19066908.621555377,18972600.521133132,18878292.42071088,18783984.320288632,18689676.219866388,18597174.304360855,18504672.388855323,18412170.473349791,18319668.557844263,18227166.64233873,18134664.726833202,18042162.811327673,17949660.895822141,17857158.980316605,17764657.064811077,17672155.149305545,17579653.233800013,17488822.039342452,17397990.84488488,17307159.650427315,17216328.455969747,17125497.261512179,17034666.067054614,16943834.872597046,16853003.678139478,16762172.483681912,16671341.289224345,16580510.094766777,16489678.900309209,16400355.394404965,16311031.88850072,16221708.382596476,16132384.876692228,16043061.370787984,15953737.864883738,15864414.35897949,15775090.853075244,15685767.347170999,15596443.841266755,15507120.335362509,15417796.829458261,15329160.179985786,15240523.530513305,15151886.881040828,15063250.231568353,14974613.582095873,14885976.932623396,14797340.283150915,14708703.63367844,14620066.984205961,14531430.334733484,14442793.685261006,14354157.035788529,14265608.439692054,14177059.843595579,14088511.247499105,13999962.651402628,13911414.055306153,13822865.459209682,13734316.863113206,13645768.267016729,13557219.670920255,13468783.326209249,13380704.482238233,13293829.187975779,13209398.885039894,13127607.096888779,13048491.689105364,12972004.720326887,12898303.93983613,12827071.828709986,12757835.747684751,12689351.255675411,12621423.454611713,12553987.934179155,12487042.421630349,12420586.116244961,12354557.414907882,12288831.607085636,12223343.471263109,12158000.655551435,12092821.016675876,12027805.084997233,11962842.652928937,11897932.175948249,11833073.90039717,11771356.840881469,11709653.904791836,11647950.968702199,11586248.032612562,11524545.096522929,11462842.160433292,11401139.224343657,11339436.288254023,11277733.352164386,11216030.416074751,11154327.479985116,11092624.543895481,11030921.607805846,10969218.67171621,10907515.735626576,10845812.799536938,10784109.863447305,10722406.92735767,10660703.991268033,10599001.055178398,10537298.119088763,10475595.182999128,10413892.246909494,10352189.310819857,10290486.374730222,10228783.438640585,10167080.50255095,10105377.566461317,10043674.63037168,9981971.6942820456,9920268.7581924107,9858565.8221027721,9796862.8860131409,9735159.9499235041,9673457.0138338692,9611754.0777442325,9550051.1416545976,9488348.2055649627,9426645.2694753278,9364942.3333856929,9303239.3972960562,9241536.4612064194,9179833.5251167864,9118130.5890271515,9056427.6529375166,8994724.7168478798,8933021.7807582449,8871318.8446686082,8809615.9085789751,8747912.9724893384,8686210.0363997035,8624507.1003100667,8562804.1642204337,8501101.2281307988,8439398.292041162,8377695.3559515262,8315992.4198618913,8254289.4837722545,8192586.5476826197,8130883.6115929857,8069180.6755033489,8007477.7394137159,7945774.8033240801,7884071.8672344415,7822368.9311448103,7760665.9950551735,7698963.0589655368,7637260.1228759019,7575557.186786267,7513854.250696633,7452151.3146069953,7390448.3785173614,7328745.4424277255,7267042.5063380888,7205339.5702484567,7143636.6341588199,7081933.698069185,7020230.7619795501,6958527.8258899143,6896824.8898002785,6835121.9537106426,6773419.0176210068,6711716.0815313729,6650013.145441737,6588310.2093521021,6526607.2732624682,6464904.3371728314,6403503.2284115525,6342102.1196502764,6280701.0108889984,6219299.9021277204,6157898.7933664434,6096497.6846051654,6035096.5758438865,5973695.4670826085,5912294.3583213305,5850893.2495600516,5789492.1407987745,5728091.0320374966,5672593.4289793409,5617095.8259211862,5561598.2228630325,5506100.6198048769,5450603.0167467231,5395105.4136885675,5339607.8106304118,5284110.2075722581,5228612.6045141025,5173115.0014559487,5117617.3983977931,5062119.7953396393,5015481.8455683552,4968843.8957970738,4922205.9460257897,4875567.9962545075,4828930.0464832233,4782292.0967119401,4735654.1469406588,4689016.1971693747,4642378.2473980915,4595740.2976268092,4549102.3478555242,4502464.3980842428,4459084.4232250657,4415704.4483658886,4372324.4735067105,4328944.4986475343,4285564.5237883572,4242184.54892918,4198804.5740700029,4155424.5992108253,4112044.6243516481,4068664.649492471,4025284.6746332939,3981904.6997741167,3938524.7249149396,3895144.750055762,3851764.7751965853,3808384.8003374082,3765004.8254782311,3721624.8506190539,3678244.8757598768,3634864.9009006997,3591484.9260415225,3548104.9511823454,3504724.9763231683,3461345.0014639911,3417965.026604814,3374585.0517456369,3331205.0768864597,3287825.1020272826,3244445.1271681054,3201065.1523089278,3157685.1774497512,3114305.202590574,3070925.2277313969,3027545.2528722198,2984165.2780130426,2940785.3031538655,2897405.3282946884,2854025.3534355112,2810645.3785763341,2767265.4037171574,2723885.4288579803,2680505.4539988032,2637125.479139626,2593745.5042804489,2550365.5294212718,2506985.5545620946,2463605.5797029175,2420225.6048437404,2376845.6299845632,2333465.6551253861,2290085.6802662089,2246705.7054070313,2203325.7305478547,2159945.7556886771,2116565.7808294999,2073185.8059703226,2029805.8311111454,1986425.8562519683,1943045.8813927912,1899665.906533614,1856285.9316744371,1812905.9568152598,1769525.9819560826,1726146.0070969055,1682766.0322377284,1639386.0573785512,1596006.0825193741,1552626.1076601972,1509246.1328010201,1465866.1579418427,1422486.1830826655,1379106.2082234884,1335726.2333643113,1292346.2585051344,1248966.283645957,1205586.3087867799,1162206.333927603,1118826.3590684256,1075446.3842092485,1032066.4093500713,988686.4344908942,945306.45963171707,901926.4847725397,858546.50991336256,815166.53505418554,771786.56019500829,728406.58533583116,685026.61047665402,641646.63561747712,598266.6607583001,554886.68589912273,511506.7110399456,468126.73618076846,424746.76132159121,381366.78646241396,337986.81160323683,294606.83674405981,251226.8618848827,207846.88702570533,164466.91216652843,121086.9373073513,77706.962448174178,34326.987588996919,-9052.9872701803288,-52432.962129357344,-95812.936988534595,-139192.91184771148,-182572.88670688885,-225952.86156606599,-269332.836425243,-312712.81128442002,-356092.78614359739,-399472.76100277452,-442852.73586195137,-486232.71072112862,-529612.68558030576,-572992.66043948289,-616372.63529866014,-659752.61015783716,-703132.58501701429,-746512.55987619155,-789892.53473536856,-833272.50959454558,-876652.48445372272,-920032.45931290009,-963412.43417207687,-1006792.4090312541,-1050172.3838904311,-1093552.3587496078,-1136932.3336087852,-1180312.3084679625,-1223692.2833271397,-1267072.2581863164,-1310452.2330454937,-1353832.2079046711,-1397212.182763848,-1440592.1576230249,-1483972.132482202,-1527352.1073413794,-1570732.0822005565,-1614112.0570597337,-1657492.031918911,-1700872.0067780882,-1744251.9816372653,-1787631.956496442,-1831011.9313556196,-1874391.9062147967,-1917771.8810739734,-1961151.8559331505,-2004531.8307923279,-2047911.805651505,-2091291.7805106821,-2134671.7553698593,-2178051.7302290364,-2221431.7050882136,-2264811.6799473902,-2308191.6548065674,-2351571.6296657445,-2394951.6045249221,-2438331.5793840992,-2481711.5542432764,-2525091.5291024535,-2568471.5039616302,-2611851.4788208068,-2655231.453679984,-2698611.428539162,-2741991.4033983387,-2785371.3782575158,-2828751.3531166925,-2872131.3279758696,-2915511.3028350468,-2958891.2776942234,-3002271.252553401,-3045651.2274125782,-3089031.2022717553,-3132411.1771309325,-3175791.1519901091,-3219171.1268492863,-3262551.1017084634,-3305931.0765676396,-3349311.0514268163,-3392691.0262859929,-3436071.0011451696,-3479450.9760043463,-3522830.9508635225,-3566210.9257226991,-3609590.9005818758,-3652970.8754410525,-3696350.8503002292,-3739730.8251594058,-3783110.8000185825,-3826490.7748777592,-3869870.7497369354,-3913250.724596112,-3956630.6994552887,-4000010.6743144649,-4043390.649173642,-4086770.6240328187,-4130150.5988919954,-4173530.5737511721,-4216910.5486103501,-4260290.5234695254,-4303670.4983287025,-4347050.4731878787,-4390430.4480470559,-4433810.422906233,-4477190.3977654092,-4520570.3726245863,-4563950.3474837635,-4607330.3223429397,-4650710.2972021168,-4694090.272061293,-4737470.2469204701,-4780850.2217796464,-4824230.1966388235,-4867610.1714979997,-4910990.1463571768,-4954370.121216354,-4997750.0960755302,-5041130.0709347073,-5084510.0457938835,-5127890.0206530606,-5171269.9955122368,-5214649.970371414,-5258029.9452305911,-5301409.9200897673,-5344789.8949489444,-5388169.8698081207,-5431549.8446672978,-5474929.819526474,-5518309.7943856511,-5561689.7692448273,-5605069.7441040045,-5648449.7189631816,-5691829.6938223578,-5735209.6686815349,-5778589.6435407111,-5821969.6183998883,-5865349.5932590645,-5908729.5681182416,-5952109.5429774178,-5995489.517836595,-6038869.4926957721,-6082249.4675549483,-6125629.4424141254,-6169009.4172733016,-6212389.3921324788,-6255769.366991655,-6299149.3418508321,-6342529.3167100092,-6385909.2915691854,-6429289.2664283626,-6472669.2412875388,-6516049.2161467159,-6559429.1910058921,-6602809.1658650693,-6646189.1407242455,-6689569.1155834235,-6732949.0904425997,-6776329.0653017759,-6819709.040160954,-6863089.0150201302,-6906468.9898793073,-6949848.9647384835,-6993228.9395976607,-7036608.9144568378,-7079988.889316014,-7123368.8641751911,-7166748.8390343674,-7210128.8138935445,-7253508.7887527207,-7296888.7636118978,-7323767.5278523341,-7310633.8461140506,-7236840.599228845,-7093457.7827357305,-6952446.7057653824,-6795399.1592149325,-6614190.2748947479,-6416630.0080113728,-6123443.0182613479,-5795321.337338917,-5390129.2904719114,-4922907.1700091297,-4465528.0224057054,-3996763.4660888026,-3559424.5917741624,-3117968.2562430231,-2702531.5266345609,-2300993.6880188654,-2025650.9623833089,-1824266.2210584919,-1794826.9364231864,-1795243.9629699604,-1795532.938725875,-1795710.4847338733,-968756.35584706452,-979037.91030354518,-989258.39167539508,-999478.87304724485,-1009699.3544190946,-1019919.8357909445,-1030140.3171627943,-1040360.7985346441,-1050581.2799064938,-1060801.7612783439,-1071022.2426501936,-1081242.7240220434,-1091463.2053938932,-1101683.6867657432,-1111904.168137593,-1122124.6495094427,-1132345.1308812925,-1142565.6122531421,-1152786.0936249921,-1163006.5749968418,-1173227.0563686916,-1183447.5377405416,-1193668.0191123914,-1203888.5004842412,-1214108.9818560909,-1224329.4632279407,-1234549.9445997907,-1244770.4259716405,-1254990.9073434903,-1265211.3887153403,-1275431.8700871901,-1285652.3514590398,-1295872.8328308894,-1306093.3142027392,-1316313.7955745892,-1326534.2769464389,-1336754.7583182887,-1346975.2396901387,-1357195.7210619885,-1367416.2024338383,-1377636.6838056878,-1387857.1651775376,-1398077.6465493876,-1408298.1279212374,-1418518.6092930872,-1428739.0906649372,-1438959.5720367867,-1449180.0534086365,-1459400.5347804863,-1469621.016152336,-1479841.497524186,-1490061.9788960358,-1500282.4602678856,-1510502.9416397356,-1520723.4230115854,-1530943.9043834351,-1541164.3857552849,-1551384.8671271347,-1561605.3484989847,-1571825.8298708345,-1582046.3112426843,-1592266.792614534,-1602487.2739863838,-1612707.7553582336,-1622928.2367300834,-1633148.7181019331,-1643369.1994737831,-1653589.6808456329,-1663810.1622174827,-1674030.6435893327,-1684251.1249611825,-1694471.6063330323,-1704692.087704882,-1714912.5690767318,-1725133.0504485818,-1735353.5318204314,-1745574.0131922811,-1755794.4945641311,-1766014.9759359809,-1776235.4573078307,-1786455.9386796805,-1796676.4200515302,-1806896.9014233802,-1817117.38279523,-1827337.8641670798,-1837558.3455389298,-1847778.8269107796,-1857999.3082826294,-1868219.7896544791,-1878440.2710263289,-1888660.7523981787,-1898881.2337700285,-1909101.7151418782,-1919322.1965137282,-1929542.6778855778,-1939763.1592574276,-1949983.6406292773,-1960204.1220011271,-1970424.6033729771,-1980645.0847448269,-1990865.5661166767,-2001086.0474885267,-2011306.5288603764,-2021527.0102322262,-2031747.4916040758,-2041967.9729759255,-2052188.4543477756,-2062408.9357196253,-2072629.4170914751,-2082849.8984633251,-2093070.3798351751,-2103290.8612070251,-2113511.3425788749,-2123731.8239507247,-2133952.3053225749,-2144172.7866944247,-2154393.2680662745,-2164613.7494381242,-2174834.2308099745,-2185054.7121818243,-2189803.9621456396,-2181301.6950152894,-2152776.9098920627,-2101323.3064153711,-2050704.0876086538,-1994784.7028316881,-1930857.6064753046,-1861593.8574158859,-1760795.6049796357,-1648485.7718800409,-1510804.721990579,-1352689.3240819217,-1197902.8579412804,-1039412.5761871901,-891334.20556856622,-741975.88150741719,-601304.32825605315,-465289.69336105674,-370967.64920780022,-301020.54810865107,-287780.17667388875,-284439.0982510075,-281056.09176775283,-277637.67907965742,26.311432044493273,8.2464882260296705E-8,8.2467735531287492E-8,8.2470588802278306E-8,8.2473442073269106E-8,8.2476295344259893E-8,8.2479148615250694E-8,8.2482001886241494E-8,8.2484855157232295E-8,8.2487708428223069E-8,8.2490561699213869E-8,8.2493414970204669E-8,8.2496268241195496E-8,8.2499121512186297E-8,8.2501974783177097E-8,8.2504828054167884E-8,8.2507681325158671E-8,8.2510534596149472E-8,8.2513387867140272E-8,8.2516241138131072E-8,8.251909440912186E-8,8.252194768011266E-8,8.252480095110346E-8,8.2527654222094274E-8,8.2530507493085074E-8,8.2533360764075875E-8,8.2536214035066662E-8,8.2539067306057449E-8,8.2541920577048249E-8,8.2544773848039063E-8,8.2547627119029863E-8,8.2550480390020664E-8,8.2553333661011451E-8,8.2556186932002238E-8,8.2559040202993052E-8,8.2561893473983852E-8,8.2564746744974652E-8,8.256760001596544E-8,8.2570453286956253E-8,8.2573306557947054E-8,8.2576159828937841E-8,8.2579013099928641E-8,8.2581866370919442E-8,8.2584719641910242E-8,8.2587572912901029E-8,8.2590426183891829E-8,8.2593279454882643E-8,8.2596132725873443E-8,8.2598985996864231E-8,8.2601839267855031E-8,8.2604692538845831E-8,8.2607545809836619E-8,8.2610399080827419E-8,8.2613252351818219E-8,8.261610562280902E-8,8.261895889379982E-8,8.262181216479062E-8,8.2624665435781421E-8,8.2627518706772221E-8,8.2630371977763008E-8,8.2633225248753809E-8,8.2636078519744609E-8,8.2638931790735396E-8,8.264178506172621E-8,8.264463833271701E-8,8.2647491603707811E-8,8.2650344874698611E-8,8.2653198145689398E-8,8.2656051416680199E-8,8.2658904687670999E-8,8.2661757958661799E-8,8.26646112296526E-8,8.26674645006434E-8,8.2670317771634187E-8,8.2673171042624988E-8,8.2676024313615788E-8,8.2678877584606602E-8,8.2681730855597402E-8,8.2684584126588202E-8,8.2687437397578976E-8,8.269029066856979E-8,8.269314393956059E-8,8.2695997210551391E-8,8.2698850481542178E-8,8.2701703752532965E-8,8.2704557023523765E-8,8.2707410294514566E-8,8.2710263565505379E-8,8.271311683649618E-8,8.2715970107486993E-8,8.2718823378477767E-8,8.2721676649468568E-8,8.2724529920459368E-8,8.2727383191450168E-8,8.2730236462440956E-8,8.2733089733431756E-8,8.2735943004422556E-8,8.2738796275413344E-8,8.274164954640417E-8,8.2744502817394971E-8,8.2747356088385771E-8,8.2750209359376558E-8,8.2753062630367345E-8,8.2755915901358146E-8,8.2758769172348946E-8,8.2761622443339747E-8,8.2764475714330547E-8,8.2767328985321347E-8,8.2770182256312135E-8,8.2773035527302948E-8,8.2775888798293749E-8,8.2778742069284549E-8,8.2781595340275336E-8,8.2784448611266136E-8,8.2787301882256924E-8,8.2790155153247737E-8,8.2793008424238538E-8,8.2795861695229338E-8,8.2798714966220125E-8,8.2801568237210912E-8,8.2804421508201726E-8,8.2807274779192526E-8,8.2810128050183327E-8,8.2812981321174127E-8,8.2815834592164927E-8,8.2818687863155715E-8,8.2821541134146515E-8,8.2824394405137315E-8,8.2827247676128116E-8,8.2830100947118903E-8,8.2832954218109703E-8,8.2835807489100504E-8,8.2838660760091317E-8,8.2841514031082118E-8,8.2844367302072918E-8,8.2847220573063718E-8,8.2850073844054506E-8,8.2852927115045293E-8,8.2855780386036093E-8,8.2858633657026894E-8,8.286148692801772E-8,8.2864340199008508E-8,8.2867193469999308E-8,8.2870046740990095E-8,8.2872900011980895E-8,8.2875753282971696E-8,8.2878606553962496E-8,8.2881459824953283E-8,8.2884313095944071E-8,8.2887166366934884E-8,8.2890019637925685E-8,8.2892872908916485E-8,8.2895726179907299E-8,8.2898579450898086E-8,8.2901432721888873E-8,8.2904285992879673E-8,8.2907139263870474E-8,8.2909992534861287E-8,8.2912845805852074E-8,8.2915699076842875E-8,8.2918552347833662E-8,8.2921405618824462E-8,8.2924258889815276E-8,8.2927112160806076E-8,8.2929965431796863E-8,8.2932818702787651E-8,8.2935671973778464E-8,8.2938525244769265E-8,8.2941378515760065E-8,8.2944231786750852E-8,8.2947085057741653E-8,8.2949938328732453E-8,8.295279159972324E-8,8.2955644870714054E-8,8.2958498141704854E-8,8.2961351412695668E-8,8.2964204683686442E-8,8.2967057954677242E-8,8.2969911225668042E-8,8.2972764496658843E-8,8.297561776764963E-8,8.297847103864043E-8,8.2981324309631231E-8,8.2984177580622031E-8,8.2987030851612845E-8,8.2989884122603645E-8,8.2992737393594445E-8,8.2995590664585219E-8,8.299844393557602E-8,8.300129720656682E-8,8.3004150477557621E-8,8.3007003748548421E-8,8.3009857019539235E-8,8.3012710290530022E-8,8.3015563561520809E-8,8.3018416832511622E-8,8.3021270103502423E-8,8.3024123374493223E-8,8.3026976645484024E-8,8.3029829916474811E-8,8.3032683187465598E-8,8.3035536458456412E-8,8.3038389729447212E-8,8.3041243000438012E-8,8.3044096271428799E-8,8.3046949542419613E-8,8.3049802813410413E-8,8.3052656084401201E-8]
[null,null,null,null,null,null,246,"Return on Common:",21809586.444462445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,536.32586518718085,2324.1497241608199,6601.5939932562487,14082.346611189261,21696.874788595935,29678.626935734312,38102.91022404423,47057.176389638924,57778.179010711465,68638.807965315937,79590.730869425417,91688.71538449511,103362.40082665003,115180.76688905989,126103.66922988182,136973.83583548685,147043.05506561647,156621.79663535208,163025.48167758068,167652.79110016164,168187.58133521216,167863.75203083706,167539.52044812829,167214.5815367382,190393.02219438751,189534.54575699169,188676.0693195959,187829.14564189396,186993.77472388593,186158.40380587787,185323.03288786981,184487.66196986177,183652.29105185371,182816.92013384565,181981.54921583759,181146.17829782952,180310.80737982149,179475.43646181343,178640.06554380537,177813.66172526946,176996.2250062057,176178.78828714191,175361.35156807819,174543.91484901443,173726.47812995064,172909.04141088689,172091.60469182313,171274.16797275937,170456.73125369562,169639.29453463183,168821.8578155681,168012.71566351605,167211.86807847573,166411.02049343547,165610.17290839518,164809.32532335486,164008.4777383146,163207.63015327431,162406.78256823402,161605.93498319373,160805.08739815344,160004.23981311312,159203.39222807286,158410.21711751845,157624.71448144983,156839.21184538127,156053.70920931268,155268.20657324407,154482.70393717551,153697.20130110692,152911.69866503833,152126.19602896975,151340.69339290116,150555.1907568326,149769.68812076401,148991.28252359485,148219.9739653251,147448.66540705535,146677.3568487856,145906.04829051584,145134.73973224609,144363.43117397637,143592.12261570658,142820.81405743686,142049.50549916711,141278.19694089735,140506.8883826276,139741.98439453225,138983.48497661133,138224.98555869045,137466.48614076953,136707.98672284861,135949.48730492769,135190.98788700678,134432.48846908589,133673.98905116494,132915.489633244,132156.99021532311,131398.49079740219,130642.9095427128,129890.24645125495,129137.58335979708,128384.92026833922,127632.25717688139,126879.59408542349,126126.93099396565,125374.26790250781,124621.60481104995,123868.9417195921,123116.27862813424,122363.61553667637,121611.32657780263,120859.41175151293,120107.49692522327,119355.58209893359,118603.66727264391,117851.75244635424,117099.83762006456,116347.92279377489,115596.00796748522,114844.56880768781,114095.12023085632,113352.28663816836,112624.91382078863,111919.08248876601,111235.77316932943,110574.94316905334,109937.05780076703,109321.44003694948,108724.7415631473,108139.68622130029,107560.17477647125,106985.10838623141,106414.20447674846,105847.45002338421,105284.58058937892,104724.80666595351,104167.32340806456,103611.46309116828,103056.91003855098,102503.74216550625,101951.49471312895,101399.6941288559,100848.33491063982,100310.50787333581,99786.051669049746,99261.655321874539,98737.258974699347,98212.86262752417,97688.466280348977,97164.069933173771,96639.673585998578,96115.277238823401,95590.880891648194,95066.484544473016,94542.08819729781,94017.691850122617,93493.29550294744,92968.899155772233,92444.502808597041,91920.106461421863,91395.710114246656,90871.313767071464,90346.917419896272,89822.52107272108,89298.124725545887,88773.728378370695,88249.332031195489,87724.935684020311,87200.539336845104,86676.142989669926,86151.746642494749,85627.350295319542,85102.95394814435,84578.557600969158,84054.161253793951,83529.764906618773,83005.368559443581,82480.972212268374,81956.575865093197,81432.17951791799,80907.783170742798,80383.38682356762,79858.990476392413,79334.594129217221,78810.197782042043,78285.801434866851,77761.405087691659,77237.008740516467,76712.61239334126,76188.216046166082,75663.819698990861,75139.423351815683,74615.027004640506,74090.630657465284,73566.234310290107,73041.837963114915,72517.441615939708,71993.045268764545,71468.648921589353,70944.252574414131,70419.856227238954,69895.459880063761,69371.063532888569,68846.667185713392,68322.27083853817,67797.874491362993,67273.478144187786,66749.081797012608,66224.685449837416,65700.289102662209,65175.892755487024,64651.496408311839,64127.10006113664,63602.703713961455,63078.307366786248,62553.911019611056,62029.514672435864,61505.118325260679,60980.721978085487,60456.325630910294,59931.929283735095,59407.53293655991,58883.136589384718,58358.740242209518,57834.343895034319,57309.947547859134,56785.551200683942,56261.15485350875,55736.758506333557,55212.362159158365,54689.247338443522,54167.414044189027,53645.580749934539,53123.747455680052,52601.914161425557,52080.080867171062,51558.247572916567,51036.414278662065,50514.580984407577,49992.747690153075,49470.914395898581,48949.081101644086,48452.321541996309,47980.635716955243,47508.949891914177,47037.264066873111,46565.578241832045,46093.892416790986,45622.206591749913,45150.520766708854,44678.834941667781,44207.14911662673,43735.463291585656,43263.77746654459,42829.726755261225,42433.311157735552,42036.895560209887,41640.479962684207,41244.064365158549,40847.648767632869,40451.233170107203,40054.817572581531,39658.401975055858,39261.986377530186,38865.570780004513,38469.155182478848,38086.582490564506,37717.852704261502,37349.122917958492,36980.393131655488,36611.663345352485,36242.933559049474,35874.203772746478,35505.473986443474,35136.744200140456,34768.01441383746,34399.284627534449,34030.554841231446,33661.825054928442,33293.095268625431,32924.365482322428,32555.635696019424,32186.905909716421,31818.176123413414,31449.446337110407,31080.716550807399,30711.9867645044,30343.256978201389,29974.527191898389,29605.797405595382,29237.067619292375,28868.337832989371,28499.608046686368,28130.878260383357,27762.148474080357,27393.41868777735,27024.688901474343,26655.959115171339,26287.229328868332,25918.499542565329,25549.769756262322,25181.039969959314,24812.310183656311,24443.580397353304,24074.850611050297,23706.120824747293,23337.39103844429,22968.661252141286,22599.931465838275,22231.201679535272,21862.471893232265,21493.742106929258,21125.012320626251,20756.282534323247,20387.55274802024,20018.822961717236,19650.093175414233,19281.363389111222,18912.633602808219,18543.903816505212,18175.174030202204,17806.444243899201,17437.714457596197,17068.98467129319,16700.254884990183,16331.525098687174,15962.795312384173,15594.065526081164,15225.335739778158,14856.605953475153,14487.876167172148,14119.146380869144,13750.416594566137,13381.686808263128,13012.957021960126,12644.227235657117,12275.497449354112,11906.767663051109,11538.037876748102,11169.308090445098,10800.578304142091,10431.848517839084,10063.11873153608,9694.3889452330732,9325.659158930066,8956.9293726270625,8588.1995863240554,8219.4698000210519,7850.7400137180448,7482.0102274150377,7113.2804411120342,6744.5506548090289,6375.8208685060208,6007.0910822030182,5638.3612959000102,5269.6315095970085,4900.9017232940023,4532.1719369909933,4163.4421506879899,3794.7123643849836,3425.9825780819747,3057.2527917789712,2688.5230054759659,2319.7932191729587,1951.0634328699552,1582.333646566949,1213.6038602639439,844.8740739609367,476.14428765793321,107.41450135492704,-261.31528494808003,-630.04507125108535,-998.77485755409066,-1367.5046438570957,-1736.234430160102,-2104.9642164631073,-2473.6940027661135,-2842.4237890691188,-3211.153575372125,-3579.8833616751285,-3948.6131479781347,-4317.3429342811396,-4686.0727205841458,-5054.8025068871511,-5423.5322931901574,-5792.2620794931627,-6160.9918657961689,-6529.7216520991742,-6898.4514384021795,-7267.1812247051848,-7635.9110110081911,-8004.6407973111945,-8373.3705836141999,-8742.1003699172034,-9110.8301562202105,-9479.5599425232158,-9848.2897288262211,-10217.019515129228,-10585.749301432234,-10954.479087735237,-11323.208874038242,-11691.938660341249,-12060.668446644257,-12429.39823294726,-12798.128019250267,-13166.857805553274,-13535.587591856272,-13904.317378159283,-14273.047164462285,-14641.776950765296,-15010.506737068299,-15379.236523371303,-15747.966309674312,-16116.696095977315,-16485.425882280317,-16854.155668583327,-17222.885454886331,-17591.615241189342,-17960.345027492345,-18329.074813795349,-18697.80460009836,-19066.534386401359,-19435.264172704363,-19803.993959007374,-20172.723745310377,-20541.453531613388,-20910.183317916391,-21278.913104219391,-21647.642890522402,-22016.372676825402,-22385.102463128405,-22753.832249431416,-23122.562035734416,-23491.291822037427,-23860.02160834043,-24228.751394643434,-24597.481180946441,-24966.210967249444,-25334.940753552448,-25703.670539855459,-26072.400326158462,-26441.130112461469,-26809.859898764473,-27178.589685067476,-27547.319471370483,-27916.049257673476,-28284.779043976479,-28653.508830279483,-29022.238616582483,-29390.968402885486,-29759.69818918849,-30128.427975491486,-30497.157761794489,-30865.887548097486,-31234.617334400489,-31603.347120703493,-31972.076907006496,-32340.806693309492,-32709.5364796125,-33078.266265915496,-33446.996052218492,-33815.725838521495,-34184.455624824492,-34553.185411127502,-34921.915197430499,-35290.644983733502,-35659.374770036506,-36028.104556339502,-36396.834342642505,-36765.564128945509,-37134.293915248512,-37503.023701551516,-37871.753487854519,-38240.483274157516,-38609.213060460519,-38977.942846763523,-39346.672633066526,-39715.40241936953,-40084.132205672526,-40452.861991975537,-40821.591778278533,-41190.321564581529,-41559.05135088454,-41927.781137187536,-42296.510923490547,-42665.240709793543,-43033.970496096546,-43402.70028239955,-43771.430068702546,-44140.159855005557,-44508.889641308553,-44877.619427611557,-45246.34921391456,-45615.079000217564,-45983.80878652056,-46352.538572823563,-46721.268359126567,-47089.99814542957,-47458.727931732574,-47827.45771803557,-48196.187504338581,-48564.917290641577,-48933.647076944573,-49302.376863247584,-49671.10664955058,-50039.836435853591,-50408.566222156587,-50777.296008459591,-51146.025794762594,-51514.75558106559,-51883.485367368594,-52252.215153671597,-52620.944939974601,-52989.674726277604,-53358.404512580608,-53727.134298883611,-54095.864085186608,-54464.593871489618,-54833.323657792615,-55202.053444095625,-55570.783230398622,-55939.513016701625,-56308.242803004629,-56676.972589307625,-57045.702375610635,-57414.432161913632,-57783.161948216635,-58151.891734519639,-58520.621520822642,-58889.351307125646,-59258.081093428642,-59626.810879731653,-59995.540666034649,-60364.27045233766,-60733.000238640656,-61101.730024943659,-61470.459811246663,-61839.189597549659,-62137.789238723024,-62196.205839357171,-61826.766392707344,-60903.768123349488,-59695.094076129753,-58428.34492616637,-56990.755094966167,-55380.986202351043,-53295.310361659096,-50654.748511301164,-47538.16516819605,-43830.404957044462,-39900.849567763078,-35964.738826101689,-32113.799245917638,-28378.919604073082,-24737.124077229779,-21264.982162277109,-18388.239764209284,-16362.148029627697,-15381.145919297176,-15257.801322420917,-15260.801832207342,-15262.784549703974,-11748.984072469029,-8278.1256311401357,-8365.2592834105417,-8452.1333750712638,-8539.0074667319859,-8625.8815583927098,-8712.7556500534338,-8799.6297417141577,-8886.5038333748798,-8973.3779250356038,-9060.2520166963259,-9147.1261083570498,-9234.0002000177738,-9320.8742916784977,-9407.7483833392216,-9494.6224749999437,-9581.4965666606677,-9668.3706583213898,-9755.2447499821137,-9842.1188416428395,-9928.9929333035598,-10015.867024964286,-10102.741116625009,-10189.615208285732,-10276.489299946456,-10363.363391607176,-10450.237483267902,-10537.111574928627,-10623.985666589348,-10710.859758250073,-10797.733849910797,-10884.607941571518,-10971.482033232243,-11058.356124892964,-11145.230216553689,-11232.104308214413,-11318.978399875135,-11405.852491535859,-11492.726583196585,-11579.600674857305,-11666.474766518031,-11753.348858178751,-11840.222949839477,-11927.097041500201,-12013.971133160923,-12100.845224821647,-12187.719316482373,-12274.593408143093,-12361.467499803819,-12448.341591464539,-12535.215683125263,-12622.089774785989,-12708.963866446709,-12795.837958107433,-12882.712049768159,-12969.586141428879,-13056.460233089603,-13143.334324750325,-13230.208416411049,-13317.082508071775,-13403.956599732495,-13490.830691393221,-13577.704783053945,-13664.578874714667,-13751.452966375391,-13838.327058036113,-13925.201149696837,-14012.075241357563,-14098.949333018283,-14185.823424679009,-14272.697516339733,-14359.571608000453,-14446.445699661179,-14533.319791321899,-14620.193882982625,-14707.067974643349,-14793.942066304071,-14880.816157964795,-14967.690249625521,-15054.564341286241,-15141.438432946967,-15228.312524607687,-15315.186616268413,-15402.060707929137,-15488.934799589859,-15575.808891250583,-15662.682982911308,-15749.557074572029,-15836.431166232755,-15923.305257893475,-16010.179349554201,-16097.053441214925,-16183.927532875645,-16270.801624536371,-16357.675716197096,-16444.549807857817,-16531.423899518541,-16618.297991179261,-16705.172082839988,-16792.046174500712,-16878.920266161433,-16965.794357822157,-17052.668449482884,-17139.542541143604,-17226.416632804328,-17313.290724465049,-17400.164816125776,-17487.0389077865,-17573.91299944722,-17660.787091107944,-17747.661182768672,-17834.535274429396,-17921.409366090116,-18008.28345775084,-18095.157549411568,-18182.031641072292,-18268.905732733012,-18355.779824393736,-18442.653916054463,-18529.528007715187,-18593.149365891761,-18577.199042933986,-18419.834070856286,-18079.925919306635,-17646.116424602151,-17193.327359371498,-16683.979814554765,-16117.918721537602,-15395.155215181008,-14489.445851653669,-13426.984598950177,-12169.849695808172,-10840.016773598652,-9508.5905950460419,-8205.6738224620076,-6941.5678700729741,-5708.9408914947935,-4533.0245918727614,-3554.0937059176863,-2855.9498385949619,-2502.4030803258383,-2431.9319184308538,-2403.3545575797762,-2374.4485261015384,-1179.8483125023997,0.11182358649457731,6.5596825180820112E-10,6.5599196604614989E-10,6.5601568028409845E-10,6.5603939452204712E-10,6.5606310875999588E-10,6.5608682299794455E-10,6.5611053723589321E-10,6.5613425147384188E-10,6.5615796571179054E-10,6.561816799497392E-10,6.5620539418768787E-10,6.5622910842563664E-10,6.562528226635853E-10,6.5627653690153407E-10,6.5630025113948273E-10,6.5632396537743139E-10,6.5634767961538006E-10,6.5637139385332872E-10,6.5639510809127728E-10,6.5641882232922605E-10,6.5644253656717471E-10,6.5646625080512338E-10,6.5648996504307215E-10,6.5651367928102071E-10,6.5653739351896947E-10,6.5656110775691814E-10,6.5658482199486691E-10,6.5660853623281557E-10,6.5663225047076423E-10,6.5665596470871279E-10,6.5667967894666146E-10,6.5670339318461023E-10,6.5672710742255889E-10,6.5675082166050766E-10,6.5677453589845622E-10,6.5679825013640499E-10,6.5682196437435365E-10,6.5684567861230231E-10,6.5686939285025098E-10,6.5689310708819954E-10,6.5691682132614831E-10,6.5694053556409697E-10,6.5696424980204574E-10,6.569879640399944E-10,6.5701167827794317E-10,6.5703539251589173E-10,6.570591067538405E-10,6.5708282099178916E-10,6.5710653522973782E-10,6.5713024946768649E-10,6.5715396370563505E-10,6.5717767794358371E-10,6.5720139218153248E-10,6.5722510641948125E-10,6.5724882065743002E-10,6.5727253489537858E-10,6.5729624913332724E-10,6.573199633712759E-10,6.5734367760922457E-10,6.5736739184717334E-10,6.57391106085122E-10,6.5741482032307066E-10,6.5743853456101933E-10,6.5746224879896799E-10,6.5748596303691666E-10,6.5750967727486542E-10,6.5753339151281409E-10,6.5755710575076275E-10,6.5758081998871142E-10,6.5760453422666008E-10,6.5762824846460874E-10,6.576519627025573E-10,6.5767567694050617E-10,6.5769939117845484E-10,6.5772310541640361E-10,6.5774681965435227E-10,6.5777053389230083E-10,6.5779424813024949E-10,6.5781796236819816E-10,6.5784167660614682E-10,6.5786539084409559E-10,6.5788910508204425E-10,6.5791281931999281E-10,6.5793653355794158E-10,6.5796024779589025E-10,6.5798396203383901E-10,6.5800767627178778E-10,6.5803139050973634E-10,6.5805510474768501E-10,6.5807881898563367E-10,6.5810253322358233E-10,6.58126247461531E-10,6.5814996169947966E-10,6.5817367593742843E-10,6.5819739017537709E-10,6.5822110441332586E-10,6.5824481865127452E-10,6.5826853288922319E-10,6.5829224712717175E-10,6.5831596136512052E-10,6.5833967560306918E-10,6.5836338984101784E-10,6.5838710407896661E-10,6.5841081831691517E-10,6.5843453255486394E-10,6.584582467928125E-10,6.5848196103076137E-10,6.5850567526871004E-10,6.585293895066587E-10,6.5855310374460726E-10,6.5857681798255592E-10,6.5860053222050459E-10,6.5862424645845325E-10,6.5864796069640212E-10,6.5867167493435068E-10,6.5869538917229945E-10,6.5871910341024812E-10,6.5874281764819678E-10,6.5876653188614544E-10,6.5879024612409411E-10,6.5881396036204277E-10,6.5883767459999144E-10,6.588613888379402E-10,6.5888510307588887E-10,6.5890881731383743E-10,6.589325315517863E-10,6.5895624578973496E-10,6.5897996002768363E-10,6.5900367426563229E-10,6.5902738850358095E-10,6.5905110274152952E-10,6.5907481697947818E-10,6.5909853121742695E-10,6.5912224545537571E-10,6.5914595969332448E-10,6.5916967393127294E-10,6.5919338816922171E-10,6.5921710240717037E-10,6.5924081664511903E-10,6.592645308830678E-10,6.5928824512101636E-10,6.5931195935896503E-10,6.5933567359691369E-10,6.5935938783486246E-10,6.5938310207281112E-10,6.5940681631075979E-10,6.5943053054870855E-10,6.5945424478665722E-10,6.5947795902460588E-10,6.5950167326255455E-10,6.5952538750050321E-10,6.5954910173845177E-10,6.5957281597640064E-10,6.595965302143492E-10,6.5962024445229797E-10,6.5964395869024674E-10,6.596676729281953E-10,6.5969138716614396E-10,6.5971510140409263E-10,6.5973881564204139E-10,6.5976252987999006E-10,6.5978624411793862E-10,6.5980995835588728E-10,6.5983367259383605E-10,6.5985738683178471E-10,6.5988110106973338E-10,6.5990481530768225E-10,6.5992852954563081E-10,6.5995224378357947E-10,6.5997595802152814E-10,6.599996722594768E-10,6.6002338649742546E-10,6.6004710073537413E-10,6.600708149733229E-10,6.6009452921127156E-10,6.6011824344922033E-10,6.6014195768716899E-10,6.6016567192511766E-10,6.6018938616306622E-10,6.6021310040101498E-10,6.6023681463896365E-10,6.6026052887691231E-10,6.6028424311486108E-10,6.6030795735280954E-10,6.603316715907583E-10,6.6035538582870707E-10,6.6037910006665584E-10,6.604028143046045E-10,6.6042652854255306E-10,6.6045024278050173E-10,6.6047395701845039E-10,6.6049767125639905E-10,6.6052138549434782E-10,6.6054509973229649E-10,6.6056881397024515E-10,6.6059252820819381E-10,6.6061624244614258E-10,6.6063995668409125E-10,6.6066367092203991E-10,6.6068738515998857E-10,6.6071109939793724E-10,6.607348136358859E-10,6.6075852787383457E-10,6.6078224211178333E-10,6.6080595634973189E-10,6.6082967058768076E-10]
[null,null,null,null,null,null,250,"Average WC Requirement:",19228075.224945031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9376.940892995126,9376.940892995126,9376.940892995126,18753.881785990252,47701.756172792142,67272.689666598904,175192.33828020142,284966.64609613642,286821.30529846891,322543.36378524418,341136.28948043799,324007.15668885654,324007.15668885654,486314.17891958065,648621.20115030475,648621.20115030475,635287.98624891404,629719.95227368234,637485.13319984148,637485.13319984148,806554.94802351214,1095405.655523214,1110357.1591547029,1005527.7701101603,1005527.7701101603,1005527.7701101603,1014087.1652093069,1013900.1155317472,609940.83631781244,214728.00188058388,214728.00188058388,214728.00188058388,214728.00188058388,342619.32826201711,341970.67822107981,213430.70179870934,213430.70179870934,213430.70179870934,213430.70179870934,213430.70179870934,213430.70179870934,213430.70179870934,213430.70179870934,213430.70179870934,213430.70179870934,339368.81009667116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,251,"Return on Debt for WC:",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.229726509357128,16.229726509357128,16.229726509357128,32.459453018714264,82.562795855820823,116.43641218357024,303.22508899960121,493.22383314626927,496.43390047690627,558.26208583154801,590.44295403636056,560.79563688653161,560.79563688653161,841.71865980124676,1122.6416827159621,1122.6416827159621,1099.5643876994488,1089.9271648946931,1103.3672371064508,1103.3672371064508,1395.9953859759455,1895.9418011502735,1921.8200505294494,1740.3800336037925,1740.3800336037925,1740.3800336037925,1755.1947416338339,1754.8709937137926,1055.6932237593239,371.65390975493813,371.65390975493813,371.65390975493813,371.65390975493813,593.00981609750261,591.88712449852278,369.4085265569787,369.4085265569787,369.4085265569787,369.4085265569787,369.4085265569787,369.4085265569787,369.4085265569787,369.4085265569787,369.4085265569787,369.4085265569787,587.38377862544473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,257,"Property taxes for WC:",25438.772579407305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12.260350217591125,12.260350217591125,12.260350217591125,36.781050652773381,87.95904173907806,87.95904173907806,370.16892286364862,375.01885667774803,375.01885667774803,468.43203962066536,423.63935737067982,423.63935737067982,423.63935737067982,848.07222050402333,848.07222050402333,848.07222050402333,813.20586353688668,833.51181165879257,833.51181165879257,833.51181165879257,1275.6293774226915,1588.856411770513,1314.7275594190346,1314.7275594190346,1314.7275594190346,1314.7275594190346,1337.1103776033028,1314.2384245122162,280.7568624588634,280.7568624588634,280.7568624588634,280.7568624588634,280.7568624588634,615.19268094631116,279.06064260181245,279.06064260181245,279.06064260181245,279.06064260181245,279.06064260181245,279.06064260181245,279.06064260181245,279.06064260181245,279.06064260181245,279.06064260181245,279.06064260181245,608.38879580098251,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121230.86148632268,525372.48047681747,1491971.6501742702,3182123.5368902483,4902383.9999230783,6705710.1008330174,8609224.5976104382,10632507.670181252,13055833.256074756,15511212.032907724,17988474.89153716,20725196.766392592,23365987.128462974,26039516.090101253,28510458.728177611,30969536.143921383,33247525.231158294,35414607.402392283,36863439.386357144,37910359.312230982,38031370.938552625,37958232.506984517,37885003.270965159,37811614.258074135,43052780.293461069,42858759.401729569,42664738.509998068,42473328.615378186,42284529.717869915,42095730.820361644,41906931.922853373,{"$f":"BW247","v":41718133.025345095},41529334.127836823,41340535.230328552,41151736.332820281,40962937.435312003,40774138.537803739,40585339.640295468,40396540.742787197,40209769.47620371,40025025.840545014,39840282.20488631,39655538.569227614,39470794.93356891,39286051.297910213,39101307.66225151,38916564.026592813,38731820.39093411,38547076.755275413,38362333.119616717,38177589.483958013,37994721.406904742,37813728.888456888,37632736.370009042,37451743.851561204,37270751.333113357,37089758.814665504,36908766.296217665,36727773.777769819,36546781.259321973,36365788.740874119,36184796.222426273,36003803.703978434,35824546.077240609,35647023.342212804,35469500.607184999,35291977.872157194,35114455.137129381,34936932.402101584,34759409.667073771,34581886.932045974,34404364.197018161,34226841.461990356,34049318.726962551,33871795.991934747,33695878.031738713,33521564.846374441,33347251.661010176,33172938.475645907,32998625.290281639,32824312.104917366,32649998.919553101,32475685.734188832,32301372.548824564,32127059.363460291,31952746.17809603,31778432.992731757,31605568.020944797,31434151.262735147,31262734.504525505,31091317.746315852,30919900.988106199,30748484.229896553,30577067.4716869,30405650.713477254,{"$f":"EI247","v":30234233.955267601},30062817.197057951,29891400.438848305,29719983.680638652,29549226.893796902,29379130.078323059,29209033.262849212,29038936.447375368,28868839.631901529,28698742.816427678,28528646.000953831,28358549.185479984,28188452.37000614,28018355.554532297,27848258.73905845,27678161.923584606,27508149.72969348,27338222.157385059,27168294.585076641,26998367.012768228,26828439.44045981,26658511.8681514,26488584.295842979,26318656.723534565,26148729.151226152,25978908.841842119,25809537.410252143,25641657.663333301,25477264.336159799,25317728.638010792,25163271.681488272,25013883.839922901,24869670.041624263,24730477.616220638,24595551.515260931,24463250.960318476,24332200.567359958,24202152.541984115,24073043.162798453,23944869.492544793,23817571.900708426,23690972.352178682,23564889.352689151,23439172.32878083,23313750.094602153,23188640.22002561,23063737.901678499,22938936.352882575,22814234.332673501,22692583.83283091,22573948.471403521,22455326.610033739,22336704.748663962,22218082.887294184,22099461.025924407,21980839.164554629,21862217.303184852,21743595.441815075,21624973.580445297,21506351.719075516,21387729.857705735,21269107.996335961,21150486.134966183,21031864.273596406,{"$f":"GU247","v":20913242.412226621},20794620.550856851,20675998.68948707,20557376.828117289,20438754.966747515,20320133.105377734,20201511.244007956,20082889.382638179,19964267.521268405,19845645.659898624,19727023.798528843,19608401.937159065,19489780.075789288,19371158.21441951,19252536.353049733,19133914.491679955,19015292.630310174,18896670.7689404,18778048.907570619,18659427.046200838,18540805.184831064,18422183.323461283,18303561.462091506,18184939.600721732,18066317.739351954,17947695.877982173,17829074.016612392,17710452.155242618,17591830.293872837,17473208.43250306,17354586.571133282,17235964.709763508,17117342.848393723,16998720.98702395,16880099.125654168,16761477.264284391,16642855.402914612,16524233.541544836,16405611.680175057,16286989.818805281,16168367.957435502,16049746.096065722,15931124.234695945,15812502.373326169,15693880.511956386,15575258.650586611,15456636.789216831,15338014.927847056,15219393.066477275,15100771.205107499,14982149.34373772,14863527.48236794,14744905.620998163,14626283.759628385,14507661.898258608,14389040.03688883,14270418.175519053,14151796.314149272,14033174.452779496,13914552.591409717,13795930.730039937,13677308.86867016,13558687.007300382,13440065.145930605,{"$f":"JG247","v":13321443.284560828},13202821.423191046,13084199.561821271,12965577.700451491,12846955.839081712,12728333.977711936,12609712.116342157,12491090.254972382,12372758.018739212,12254715.407642659,12136672.796546103,12018630.18544955,11900587.574352993,11782544.963256437,11664502.352159884,11546459.741063328,11428417.129966769,11310374.518870216,11192331.90777366,11074289.296677105,10961915.395218711,10855210.203398479,10748505.011578251,10641799.819758018,10535094.627937786,10428389.436117556,10321684.244297324,10214979.052477093,10108273.860656863,10001568.668836631,9894863.4770163968,9788158.2851961665,9689963.176437933,9600278.1507416964,9510593.1250454634,9420908.0993492268,9331223.073652992,9241538.0479567572,9151853.0222605225,9062167.9965642858,8972482.9708680492,8882797.9451718144,8793112.9194755778,8703427.893779343,8616873.8666435536,8533450.8380682152,8450027.809492873,8366604.7809175327,8283181.7523421934,8199758.7237668512,8116335.695191511,8032912.6666161716,7949489.6380408304,7866066.6094654901,7782643.5808901489,7699220.5523148077,7615797.5237394674,7532374.4951641271,7448951.4665887859,7365528.4380134456,7282105.4094381044,7198682.3808627641,7115259.3522874238,7031836.3237120826,{"$f":"LS247","v":6948413.2951367432},6864990.2665614011,6781567.2379860608,6698144.2094107205,6614721.1808353802,6531298.1522600399,6447875.1236846987,6364452.0951093575,6281029.0665340172,6197606.0379586769,6114183.0093833357,6030759.9808079954,5947336.9522326542,5863913.9236573139,5780490.8950819736,5697067.8665066324,5613644.8379312931,5530221.8093559509,5446798.7807806106,5363375.7522052703,5279952.7236299301,5196529.6950545898,5113106.6664792486,5029683.6379039064,4946260.6093285661,4862837.5807532258,4779414.5521778837,4695991.5236025434,4612568.4950272031,4529145.4664518628,4445722.4378765225,4362299.4093011804,4278876.3807258401,4195453.3521504998,4112030.3235751595,4028607.2949998192,3945184.2664244785,3861761.2378491382,3778338.2092737975,3694915.1806984562,3611492.152123116,3528069.1235477752,3444646.0949724345,3361223.0663970942,3277800.037821753,3194377.0092464131,3110953.9806710719,3027530.9520957312,2944107.9235203909,2860684.8949450497,2777261.8663697089,2693838.8377943686,2610415.8092190279,2526992.7806436876,2443569.7520683464,2360146.7234930056,2276723.6949176653,2193300.6663423246,2109877.6377669834,2026454.6091916435,1943031.5806163026,1859608.5520409625,1776185.5234656215,1692762.4948902803,{"$f":"OE247","v":1609339.4663149405},1525916.4377395993,1442493.4091642585,1359070.3805889182,1275647.3520135775,1192224.3234382372,1108801.2948628964,1025378.2662875551,941955.23771221482,858532.20913687407,775109.18056153285,691686.15198619256,608263.12341085216,524840.09483551118,441417.06626017083,357994.03768482985,274571.00910948962,191147.98053414864,107724.95195880836,24301.923383467376,-59121.105191873372,-142544.13376721388,-225967.16234255463,-309390.19091789512,-392813.21949323587,-476236.24806857639,-559659.27664391708,-643082.3052192576,-726505.33379459835,-809928.36236993887,-893351.39094527962,-976774.41952062014,-1060197.448095961,-1143620.4766713015,-1227043.5052466423,-1310466.5338219828,-1393889.5623973235,-1477312.5909726641,-1560735.6195480048,-1644158.6481233453,-1727581.6766986861,-1811004.7052740266,-1894427.7338493669,-1977850.7624247074,-2061273.7910000482,-2144696.8195753885,-2228119.8481507292,-2311542.87672607,-2394965.9053014102,-2478388.933876751,-2561811.9624520917,-2645234.991027432,-2728658.0196027732,-2812081.0481781135,-2895504.0767534543,-2978927.105328795,-3062350.1339041344,-3145773.1624794765,-3229196.1910548164,-3312619.219630158,-3396042.2482054983,-3479465.2767808381,-3562888.3053561798,-3646311.3339315196,{"$f":"QQ247","v":-3729734.362506859},-3813157.3910822012,-3896580.419657541,-3980003.4482328827,-4063426.4768082229,-4146849.5053835628,-4230272.5339589054,-4313695.5625342457,-4397118.5911095859,-4480541.6196849272,-4563964.6482602675,-4647387.6768356087,-4730810.705410949,-4814233.7339862892,-4897656.7625616305,-4981079.7911369698,-5064502.8197123101,-5147925.8482876522,-5231348.8768629916,-5314771.9054383337,-5398194.9340136731,-5481617.9625890134,-5565040.9911643546,-5648464.0197396949,-5731887.0483150342,-5815310.0768903764,-5898733.1054657158,-5982156.1340410579,-6065579.1626163963,-6149002.1911917366,-6232425.2197670769,-6315848.2483424162,-6399271.2769177556,-6482694.3054930959,-6566117.3340684362,-6649540.3626437755,-6732963.3912191158,-6816386.4197944542,-6899809.4483697945,-6983232.4769451329,-7066655.5055204732,-7150078.5340958126,-7233501.5626711529,-7316924.5912464922,-7400347.6198218325,-7483770.6483971719,-7567193.6769725112,-7650616.7055478506,-7734039.7341231899,-7817462.7626985302,-7900885.7912738696,-7984308.8198492099,-8067731.8484245492,-8151154.8769998895,-8234577.9055752298,-8318000.9341505691,-8401423.9627259094,-8484846.9913012497,-8568270.0198765881,-8651693.0484519284,-8735116.0770272687,-8818539.105602609,-8901962.1341779474,-8985385.1627532877,{"$f":"TC247","v":-9068808.191328628},-9152231.2199039683,-9235654.2484793086,-9319077.277054647,-9402500.3056299873,-9485923.3342053276,-9569346.3627806678,-9652769.3913560063,-9736192.4199313466,-9819615.4485066868,-9903038.4770820271,-9986461.5056573655,-10069884.534232706,-10153307.562808046,-10236730.591383386,-10320153.619958725,-10403576.648534065,-10486999.677109405,-10570422.705684746,-10653845.734260086,-10737268.762835424,-10820691.791410765,-10904114.819986105,-10987537.848561445,-11070960.877136784,-11154383.905712124,-11237806.934287464,-11321229.962862805,-11404652.991438143,-11488076.020013483,-11571499.048588824,-11654922.077164164,-11738345.105739504,-11821768.134314843,-11905191.162890183,-11988614.191465523,-12072037.220040863,-12155460.248616204,-12238883.277191542,-12322306.305766882,-12405729.334342223,-12489152.362917563,-12572575.391492903,-12655998.420068244,-12739421.448643582,-12822844.477218922,-12906267.505794263,-12989690.534369603,-13073113.562944943,-13156536.591520283,-13239959.620095622,-13323382.648670962,-13406805.677246302,-13490228.705821643,-13573651.734396983,-13657074.762972321,-13740497.791547662,-13823920.820123002,-13907343.848698342,-13990766.877273683,-14058323.357177155,-14071539.782659996,-13987956.197445104,-13779133.059581336,{"$f":"VO247","v":-13505677.392789543},-13219082.562481083,-12893835.99433624,-12529634.887409741,-12057762.525262242,-11460350.341923343,-10755240.988279652,-9916381.2120010108,-9027341.5311681218,-8136818.7389370371,-7265565.440252861,-6420570.0461703809,-5596634.4066130733,-4811081.9371667672,-4160235.2407713318,-3701843.4456171263,-3479897.2668093159,-3451991.2494164975,-3452670.097784467,-3453118.6764036142,-2658141.1928662965,-1872879.1020679043,-1892592.5980566835,-1912247.3699256256]
[null,null,null,null,null,null,248,"Average Monthly O&M:",null,{"$f":"J261","v":0},{"$f":"K261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6251.2939286634173,6251.2939286634173,6251.2939286634173,18753.881785990252,44848.459777732605,44848.459777732605,188741.32459586929,191214.20353231259,191214.20353231259,238843.61484801298,216004.77112590434,216004.77112590434,216004.77112590434,432414.13410020317,432414.13410020317,432414.13410020317,414636.51423168217,424990.08879989432,424990.08879989432,424990.08879989432,650416.50856478862,810124.36546616349,670351.84674010694,670351.84674010694,670351.84674010694,670351.84674010694,681764.37353896897,670102.4471700273,143152.00125372258,143152.00125372258,143152.00125372258,143152.00125372258,143152.00125372258,313673.76976230019,142287.1345324729,142287.1345324729,142287.1345324729,142287.1345324729,{"$f":"BW261","v":142287.1345324729},142287.1345324729,142287.1345324729,142287.1345324729,142287.1345324729,142287.1345324729,142287.1345324729,310204.6122630887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9376.940892995126,9376.940892995126,9376.940892995126,18753.881785990252,47701.756172792142,67272.689666598904,175192.33828020142,284966.64609613642,286821.30529846891,322543.36378524418,341136.28948043799,324007.15668885654,324007.15668885654,486314.17891958065,648621.20115030475,648621.20115030475,635287.98624891404,629719.95227368234,637485.13319984148,637485.13319984148,806554.94802351214,1095405.655523214,1110357.1591547029,1005527.7701101603,1005527.7701101603,1005527.7701101603,1014087.1652093069,1013900.1155317472,609940.83631781244,214728.00188058388,214728.00188058388,214728.00188058388,214728.00188058388,342619.32826201711,341970.67822107981,213430.70179870934,213430.70179870934,213430.70179870934,{"$f":"BW263","v":213430.70179870934},213430.70179870934,213430.70179870934,213430.70179870934,213430.70179870934,213430.70179870934,213430.70179870934,339368.81009667116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$280)","v":0},0,178214.58267811753,14935719.066591008,37888997.221318774,41434934.679082692,39193679.480080865,36999262.555441588,34848171.034587681,32737155.512235235,30662775.850791726,28613694.408690751,26573838.239963818,24681947.032807782,23129480.312540632,21684284.511130184,20260822.174692843,18837359.83825551,17413897.501818173,15990435.165380834,14566972.828943497,13143510.492506159,11723523.657708161,10375036.840207439,9196695.5351086389,8158047.209479182,7156970.8665750949,6155894.5236710059,5154818.1807669187,4153741.8378628301,3152665.4949587421,2151589.1520546549,1150512.8091505666,149436.46624647846,-851639.87665760936,-1852716.2195616968,-2853792.5624657837,-3854868.9053698708,-4855945.2482739603,-5857021.5911780447,-6858097.9340821235,-7859174.2769861994,-8860250.6198902782,-9861326.962794356,-10862403.305698436,-11863479.648602514,-12864555.991506591,-13790603.551245295,-10599021.805084271,{"$f":"AVERAGEIF($J$278:$WL$282,BH286,$J$280:$WL$280)","v":-3370277.7152915578},"*"]
[null,null,null,null,null,null,null,"Average Monthly O&M:",null,null,{"$f":"AVERAGEIF($J$278:$WL$282,K286,$J281:$WL281)","v":0},0,78101.502469662766,424617.03086171998,421892.33197502798,156280.25767669085,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"*"]
[null,null,null,null,null,null,null,"Average WC Requirement:",null,null,{"$f":"AVERAGEIF($J$278:$WL$282,K286,$J282:$WL282)","v":0},0,102615.23364703479,601220.49937894556,663866.66019403364,234637.20885873705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"*"]