{"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 ",{"$f":"SUM(D7:CE7)","v":125668947.32797734},{"$f":"SUM(D8:D17)","v":0},{"$f":"SUM(E8:E17)","v":0},{"$f":"SUM(F8:F17)","v":0},{"$f":"SUM(G8:G17)","v":1007975.7533430869},7727357.4521434503,11225414.105003418,8766049.7561330572,6681567.7493555779,6442076.0638760235,6206029.1799657177,5973663.6581070013,5744636.6453048717,5517802.4836947797,5280849.2256550742,4522397.5488796458,4099333.3315766798,3854609.160231065,3699242.6970710717,3541569.7631815816,3383233.0873500169,3221413.2482948168,3055513.1734911678,2888986.3671734277,2723205.3091432215,2564798.4433097881,2424855.9337020251,2301649.6220152555,2184279.9929603068,2067449.110287993,1950620.1556321392,1833791.149961892,1716962.145641461,1600133.1412853159,1485601.121854722,1413186.8804467586,1353234.044245542,1245558.2940902899,1123272.4630160979,1006587.8436825528,889755.01896879985,772926.11569843197,656097.10866855097,539268.10438409704,422439.10002700012,305610.09567182488,188781.09131660112,71952.086961374938,-44876.917393848067,-563064.97736506199,-4842254.9884959422,-2065343.8269891657,{"$f":"SUM(BC8:BC17)","v":277274.29434811499},72062.200121168018,50166.537816627038,22492.236744208029,-5029.1643138329819,-32554.611033031004,-60079.950705971962,-87605.293211305019,-115130.63564169398,{"$f":"SUM(BL8:BL17)","v":-274986.55637390201},-1668123.5655104641,-730579.670271107,56605.921054756996,-1805.0574042680003,47.760954482999999,-1.2637319660000002,3.3437758999999997E-2,-8.8473000000000002E-4,2.3425999999999999E-5,-6.0399999999999985E-7,3.1000000000000006E-8,1.6000000000000001E-8,1.6000000000000001E-8,1.6000000000000001E-8,1.6000000000000001E-8,1.6000000000000001E-8,1.6000000000000001E-8,1.6000000000000001E-8,1.6000000000000001E-8]
[null,"FF&U:",{"$f":"SUM(D8:CE8)","v":4542684.335190299},{"$f":"(ROUND(DataFromEngine!J100,8))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!K100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!L100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!M100,9))/Scale","v":36436.333416663001},{"$f":"(ROUND(DataFromEngine!N100,9))/Scale","v":279328.71561862098},{"$f":"(ROUND(DataFromEngine!O100,9))/Scale","v":405776.557336297},{"$f":"(ROUND(DataFromEngine!P100,9))/Scale","v":316875.39169685502},{"$f":"(ROUND(DataFromEngine!Q100,9))/Scale","v":241525.48258636499},{"$f":"(ROUND(DataFromEngine!R100,9))/Scale","v":232868.330989504},{"$f":"(ROUND(DataFromEngine!S100,9))/Scale","v":224335.70216823},{"$f":"(ROUND(DataFromEngine!T100,9))/Scale","v":215936.14731693399},{"$f":"(ROUND(DataFromEngine!U100,9))/Scale","v":207657.27297674899},{"$f":"(ROUND(DataFromEngine!V100,9))/Scale","v":199457.66587776699},{"$f":"(ROUND(DataFromEngine!W100,9))/Scale","v":190892.273421188},{"$f":"(ROUND(DataFromEngine!X100,9))/Scale","v":163475.74273207001},{"$f":"(ROUND(DataFromEngine!Y100,9))/Scale","v":148182.80654071399},{"$f":"(ROUND(DataFromEngine!Z100,9))/Scale","v":139336.510910396},{"$f":"(ROUND(DataFromEngine!AA100,9))/Scale","v":133720.320010278},{"$f":"(ROUND(DataFromEngine!AB100,9))/Scale","v":128020.75474699899},{"$f":"(ROUND(DataFromEngine!AC100,9))/Scale","v":122297.19652295399},{"$f":"(ROUND(DataFromEngine!AD100,9))/Scale","v":116447.728825253},{"$f":"(ROUND(DataFromEngine!AE100,9))/Scale","v":110450.768660937},{"$f":"(ROUND(DataFromEngine!AF100,9))/Scale","v":104431.153389755},{"$f":"(ROUND(DataFromEngine!AG100,9))/Scale","v":98438.495446821995},{"$f":"(ROUND(DataFromEngine!AH100,9))/Scale","v":92712.399992785999},{"$f":"(ROUND(DataFromEngine!AI100,9))/Scale","v":87653.754561761001},{"$f":"(ROUND(DataFromEngine!AJ100,9))/Scale","v":83200.089642969993},{"$f":"(ROUND(DataFromEngine!AK100,9))/Scale","v":78957.409277839994},{"$f":"(ROUND(DataFromEngine!AL100,9))/Scale","v":74734.203530783998},{"$f":"(ROUND(DataFromEngine!AM100,9))/Scale","v":70511.067477716002},{"$f":"(ROUND(DataFromEngine!AN100,9))/Scale","v":66287.929580579003},{"$f":"(ROUND(DataFromEngine!AO100,9))/Scale","v":62064.791732236001},{"$f":"(ROUND(DataFromEngine!AP100,9))/Scale","v":57841.653882601},{"$f":"(ROUND(DataFromEngine!AQ100,9))/Scale","v":53701.547503041002},{"$f":"(ROUND(DataFromEngine!AR100,9))/Scale","v":51083.915645029003},{"$f":"(ROUND(DataFromEngine!AS100,9))/Scale","v":48916.738982438001},{"$f":"(ROUND(DataFromEngine!AT100,9))/Scale","v":45024.473200713001},{"$f":"(ROUND(DataFromEngine!AU100,9))/Scale","v":40604.081838742997},{"$f":"(ROUND(DataFromEngine!AV100,9))/Scale","v":36386.163222613002},{"$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":-60299.373483486001},{"$f":"(ROUND(DataFromEngine!BT100,9))/Scale","v":-26409.012682246001},{"$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:",68259076.306889564,{"$f":"(ROUND(DataFromEngine!J103,8))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!K103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!L103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!M103,9))/Scale","v":9693.1871017169997},{"$f":"(ROUND(DataFromEngine!N103,9))/Scale","v":816303.71750566002},{"$f":"(ROUND(DataFromEngine!O103,9))/Scale","v":1798424.0154746601},{"$f":"(ROUND(DataFromEngine!P103,9))/Scale","v":2042373.2865595999},{"$f":"(ROUND(DataFromEngine!Q103,9))/Scale","v":2042373.2865595999},{"$f":"(ROUND(DataFromEngine!R103,9))/Scale","v":2042373.2865595999},{"$f":"(ROUND(DataFromEngine!S103,9))/Scale","v":2042373.2865595999},{"$f":"(ROUND(DataFromEngine!T103,9))/Scale","v":2042373.2865595999},{"$f":"(ROUND(DataFromEngine!U103,9))/Scale","v":2042373.2865595999},{"$f":"(ROUND(DataFromEngine!V103,9))/Scale","v":2042373.2865595999},{"$f":"(ROUND(DataFromEngine!W103,9))/Scale","v":2036846.9255913701},{"$f":"(ROUND(DataFromEngine!X103,9))/Scale","v":1584235.3512531},{"$f":"(ROUND(DataFromEngine!Y103,9))/Scale","v":1342318.37455175},{"$f":"(ROUND(DataFromEngine!Z103,9))/Scale","v":1264574.0899299399},{"$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:",21836089.555233862,{"$f":"(ROUND(DataFromEngine!J104,8))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!K104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!L104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!M104,9))/Scale","v":9493.8161781220006},{"$f":"(ROUND(DataFromEngine!N104,9))/Scale","v":795514.47011771402},{"$f":"(ROUND(DataFromEngine!O104,9))/Scale","v":2014350.73945357},{"$f":"(ROUND(DataFromEngine!P104,9))/Scale","v":2202479.3487368701},{"$f":"(ROUND(DataFromEngine!Q104,9))/Scale","v":2083059.62980098},{"$f":"(ROUND(DataFromEngine!R104,9))/Scale","v":1966130.1186209801},{"$f":"(ROUND(DataFromEngine!S104,9))/Scale","v":1851504.0496151899},{"$f":"(ROUND(DataFromEngine!T104,9))/Scale","v":1739008.6646205301},{"$f":"(ROUND(DataFromEngine!U104,9))/Scale","v":1628461.0130368499},{"$f":"(ROUND(DataFromEngine!V104,9))/Scale","v":1519257.9908595199},{"$f":"(ROUND(DataFromEngine!W104,9))/Scale","v":1410545.2344706799},{"$f":"(ROUND(DataFromEngine!X104,9))/Scale","v":1309791.5493258201},{"$f":"(ROUND(DataFromEngine!Y104,9))/Scale","v":1227297.4025213399},{"$f":"(ROUND(DataFromEngine!Z104,9))/Scale","v":1150573.7580323101},{"$f":"(ROUND(DataFromEngine!AA104,9))/Scale","v":1075019.1763836101},{"$f":"(ROUND(DataFromEngine!AB104,9))/Scale","v":999464.59473491099},{"$f":"(ROUND(DataFromEngine!AC104,9))/Scale","v":923910.01308621198},{"$f":"(ROUND(DataFromEngine!AD104,9))/Scale","v":848355.43143751204},{"$f":"(ROUND(DataFromEngine!AE104,9))/Scale","v":772800.84978881304},{"$f":"(ROUND(DataFromEngine!AF104,9))/Scale","v":697246.26814011403},{"$f":"(ROUND(DataFromEngine!AG104,9))/Scale","v":621876.88088595704},{"$f":"(ROUND(DataFromEngine!AH104,9))/Scale","v":550311.84113789897},{"$f":"(ROUND(DataFromEngine!AI104,9))/Scale","v":487795.13321211998},{"$f":"(ROUND(DataFromEngine!AJ104,9))/Scale","v":432702.82399077603},{"$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":167217.37785261101},{"$f":"(ROUND(DataFromEngine!AP104,9))/Scale","v":114120.288624979},{"$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},{"$f":"(ROUND(DataFromEngine!AT104,9))/Scale","v":-98268.068285553003},{"$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},{"$f":"(ROUND(DataFromEngine!AX104,9))/Scale","v":-310656.42519608402},{"$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":-469947.692878981},{"$f":"(ROUND(DataFromEngine!BB104,9))/Scale","v":-523044.78210661298},{"$f":"(ROUND(DataFromEngine!BC104,9))/Scale","v":-576141.87133424496},{"$f":"(ROUND(DataFromEngine!BD104,9))/Scale","v":-629238.96056187805},{"$f":"(ROUND(DataFromEngine!BE104,9))/Scale","v":-682336.04978950997},{"$f":"(ROUND(DataFromEngine!BF104,9))/Scale","v":-731453.612358051},{"$f":"(ROUND(DataFromEngine!BG104,9))/Scale","v":-562172.11654167005},{"$f":"(ROUND(DataFromEngine!BH104,9))/Scale","v":-178759.53001906499},{"$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":-158241.256446969},{"$f":"(ROUND(DataFromEngine!BN104,9))/Scale","v":-170751.12564611301},{"$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":6.9999999999999998E-9},{"$f":"(ROUND(DataFromEngine!BZ104,9))/Scale","v":6.9999999999999998E-9},{"$f":"(ROUND(DataFromEngine!CA104,9))/Scale","v":6.9999999999999998E-9},{"$f":"(ROUND(DataFromEngine!CB104,9))/Scale","v":6.9999999999999998E-9},{"$f":"(ROUND(DataFromEngine!CC104,9))/Scale","v":6.9999999999999998E-9},{"$f":"(ROUND(DataFromEngine!CD104,9))/Scale","v":6.9999999999999998E-9},{"$f":"(ROUND(DataFromEngine!CE104,9))/Scale","v":6.9999999999999998E-9},{"$f":"(ROUND(DataFromEngine!CF104,9))/Scale","v":6.9999999999999998E-9},{"$f":"(ROUND(DataFromEngine!CG104,9))/Scale","v":6.9999999999999998E-9},{"$f":"(ROUND(DataFromEngine!CH104,9))/Scale","v":6.9999999999999998E-9},{"$f":"(ROUND(DataFromEngine!CI104,9))/Scale","v":6.9999999999999998E-9},{"$f":"(ROUND(DataFromEngine!CJ104,9))/Scale","v":6.9999999999999998E-9},{"$f":"(ROUND(DataFromEngine!CK104,9))/Scale","v":6.9999999999999998E-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:",8525987.999073226,{"$f":"(ROUND(DataFromEngine!J106,8))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!K106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!L106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!M106,9))/Scale","v":3688.106323212},{"$f":"(ROUND(DataFromEngine!N106,9))/Scale","v":309133.29088580702},{"$f":"(ROUND(DataFromEngine!O106,9))/Scale","v":785415.95771372097},{"$f":"(ROUND(DataFromEngine!P106,9))/Scale","v":859045.47497614694},{"$f":"(ROUND(DataFromEngine!Q106,9))/Scale","v":812671.28175260196},{"$f":"(ROUND(DataFromEngine!R106,9))/Scale","v":767267.96784647403},{"$f":"(ROUND(DataFromEngine!S106,9))/Scale","v":722762.71730895794},{"$f":"(ROUND(DataFromEngine!T106,9))/Scale","v":679088.17538740602},{"$f":"(ROUND(DataFromEngine!U106,9))/Scale","v":636173.050830008},{"$f":"(ROUND(DataFromEngine!V106,9))/Scale","v":593782.44030775398},{"$f":"(ROUND(DataFromEngine!W106,9))/Scale","v":551583.12345617102},{"$f":"(ROUND(DataFromEngine!X106,9))/Scale","v":512421.10637956398},{"$f":"(ROUND(DataFromEngine!Y106,9))/Scale","v":480226.098306178},{"$f":"(ROUND(DataFromEngine!Z106,9))/Scale","v":450232.86202236102},{"$f":"(ROUND(DataFromEngine!AA106,9))/Scale","v":420685.68913588498},{"$f":"(ROUND(DataFromEngine!AB106,9))/Scale","v":391138.51624940801},{"$f":"(ROUND(DataFromEngine!AC106,9))/Scale","v":361591.34336293198},{"$f":"(ROUND(DataFromEngine!AD106,9))/Scale","v":332044.170476456},{"$f":"(ROUND(DataFromEngine!AE106,9))/Scale","v":302496.99758998002},{"$f":"(ROUND(DataFromEngine!AF106,9))/Scale","v":272949.82470350398},{"$f":"(ROUND(DataFromEngine!AG106,9))/Scale","v":243474.55666194501},{"$f":"(ROUND(DataFromEngine!AH106,9))/Scale","v":215480.38870989499},{"$f":"(ROUND(DataFromEngine!AI106,9))/Scale","v":191012.278035881},{"$f":"(ROUND(DataFromEngine!AJ106,9))/Scale","v":169440.60102907999},{"$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":-17688.347328209999},{"$f":"(ROUND(DataFromEngine!AT106,9))/Scale","v":-38480.452701242},{"$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},{"$f":"(ROUND(DataFromEngine!BL106,9))/Scale","v":-57066.449477574002},{"$f":"(ROUND(DataFromEngine!BM106,9))/Scale","v":-61965.145853873},{"$f":"(ROUND(DataFromEngine!BN106,9))/Scale","v":-66863.842230173002},{"$f":"(ROUND(DataFromEngine!BO106,9))/Scale","v":-71762.538606471993},{"$f":"(ROUND(DataFromEngine!BP106,9))/Scale","v":-76661.234982772003},{"$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:",21649.704599660829,{"$f":"(ROUND(DataFromEngine!J107,8))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!K107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!L107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!M107,9))/Scale","v":1905.567024319},{"$f":"(ROUND(DataFromEngine!N107,9))/Scale","v":242918.84948057},{"$f":"(ROUND(DataFromEngine!O107,9))/Scale","v":587006.503885307},{"$f":"(ROUND(DataFromEngine!P107,9))/Scale","v":610202.16750265297},{"$f":"(ROUND(DataFromEngine!Q107,9))/Scale","v":575984.65237915702},{"$f":"(ROUND(DataFromEngine!R107,9))/Scale","v":543767.28021624603},{"$f":"(ROUND(DataFromEngine!S107,9))/Scale","v":512161.70958148001},{"$f":"(ROUND(DataFromEngine!T107,9))/Scale","v":481155.00226778002},{"$f":"(ROUND(DataFromEngine!U107,9))/Scale","v":450694.403767507},{"$f":"(ROUND(DataFromEngine!V107,9))/Scale","v":420598.94766062999},{"$f":"(ROUND(DataFromEngine!W107,9))/Scale","v":387730.79817800701},{"$f":"(ROUND(DataFromEngine!X107,9))/Scale","v":336151.57209519198},{"$f":"(ROUND(DataFromEngine!Y107,9))/Scale","v":333773.10580944602},{"$f":"(ROUND(DataFromEngine!Z107,9))/Scale","v":316448.55471194402},{"$f":"(ROUND(DataFromEngine!AA107,9))/Scale","v":297434.517218024},{"$f":"(ROUND(DataFromEngine!AB107,9))/Scale","v":276500.60804310098},{"$f":"(ROUND(DataFromEngine!AC107,9))/Scale","v":255597.413664711},{"$f":"(ROUND(DataFromEngine!AD107,9))/Scale","v":234129.993392173},{"$f":"(ROUND(DataFromEngine!AE107,9))/Scale","v":212423.23288017401},{"$f":"(ROUND(DataFromEngine!AF107,9))/Scale","v":191365.23096155701},{"$f":"(ROUND(DataFromEngine!AG107,9))/Scale","v":170706.170477084},{"$f":"(ROUND(DataFromEngine!AH107,9))/Scale","v":151205.220986523},{"$f":"(ROUND(DataFromEngine!AI107,9))/Scale","v":134362.12574881499},{"$f":"(ROUND(DataFromEngine!AJ107,9))/Scale","v":119493.624313247},{"$f":"(ROUND(DataFromEngine!AK107,9))/Scale","v":104986.402625395},{"$f":"(ROUND(DataFromEngine!AL107,9))/Scale","v":90415.156847418999},{"$f":"(ROUND(DataFromEngine!AM107,9))/Scale","v":75845.605116207997},{"$f":"(ROUND(DataFromEngine!AN107,9))/Scale","v":61276.008561330003},{"$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":18032.152618259999},{"$f":"(ROUND(DataFromEngine!AR107,9))/Scale","v":12085.206301401},{"$f":"(ROUND(DataFromEngine!AS107,9))/Scale","v":1848.6667116829999},{"$f":"(ROUND(DataFromEngine!AT107,9))/Scale","v":-21470.530183043},{"$f":"(ROUND(DataFromEngine!AU107,9))/Scale","v":-40834.752517617002},{"$f":"(ROUND(DataFromEngine!AV107,9))/Scale","v":-55277.484384524003},{"$f":"(ROUND(DataFromEngine!AW107,9))/Scale","v":-69850.436532277003},{"$f":"(ROUND(DataFromEngine!AX107,9))/Scale","v":-84419.943113760994},{"$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},{"$f":"(ROUND(DataFromEngine!BR107,9))/Scale","v":-151244.43760351199},{"$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":1.6000000000000001E-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:",2212656.0351013294,{"$f":"(ROUND(DataFromEngine!J108,8))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!K108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!L108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!M108,9))/Scale","v":-2723.0629295250001},{"$f":"(ROUND(DataFromEngine!N108,9))/Scale","v":83841.808735111001},{"$f":"(ROUND(DataFromEngine!O108,9))/Scale","v":200016.41578178399},{"$f":"(ROUND(DataFromEngine!P108,9))/Scale","v":208416.09867801701},{"$f":"(ROUND(DataFromEngine!Q108,9))/Scale","v":211106.27389763101},{"$f":"(ROUND(DataFromEngine!R108,9))/Scale","v":213043.587732596},{"$f":"(ROUND(DataFromEngine!S108,9))/Scale","v":214154.45580673101},{"$f":"(ROUND(DataFromEngine!T108,9))/Scale","v":214494.75570039701},{"$f":"(ROUND(DataFromEngine!U108,9))/Scale","v":214110.526743839},{"$f":"(ROUND(DataFromEngine!V108,9))/Scale","v":212988.74699702501},{"$f":"(ROUND(DataFromEngine!W108,9))/Scale","v":209318.866657192},{"$f":"(ROUND(DataFromEngine!X108,9))/Scale","v":157423.46009364299},{"$f":"(ROUND(DataFromEngine!Y108,9))/Scale","v":140347.39366484},{"$f":"(ROUND(DataFromEngine!Z108,9))/Scale","v":133504.23976202001},{"$f":"(ROUND(DataFromEngine!AA108,9))/Scale","v":133097.450361027},{"$f":"(ROUND(DataFromEngine!AB108,9))/Scale","v":131904.65104284801},{"$f":"(ROUND(DataFromEngine!AC108,9))/Scale","v":130041.387946827},{"$f":"(ROUND(DataFromEngine!AD108,9))/Scale","v":125385.096994974},{"$f":"(ROUND(DataFromEngine!AE108,9))/Scale","v":117035.40300074899},{"$f":"(ROUND(DataFromEngine!AF108,9))/Scale","v":107432.87400591699},{"$f":"(ROUND(DataFromEngine!AG108,9))/Scale","v":97887.529743595995},{"$f":"(ROUND(DataFromEngine!AH108,9))/Scale","v":88834.750191922998},{"$f":"(ROUND(DataFromEngine!AI108,9))/Scale","v":80944.343436633993},{"$f":"(ROUND(DataFromEngine!AJ108,9))/Scale","v":73987.900398971004},{"$f":"(ROUND(DataFromEngine!AK108,9))/Scale","v":67266.101323936004},{"$f":"(ROUND(DataFromEngine!AL108,9))/Scale","v":60538.093682022001},{"$f":"(ROUND(DataFromEngine!AM108,9))/Scale","v":53810.250315814003},{"$f":"(ROUND(DataFromEngine!AN108,9))/Scale","v":47082.402602950002},{"$f":"(ROUND(DataFromEngine!AO108,9))/Scale","v":40354.555005096001},{"$f":"(ROUND(DataFromEngine!AP108,9))/Scale","v":33626.707404198998},{"$f":"(ROUND(DataFromEngine!AQ108,9))/Scale","v":28647.883032490001},{"$f":"(ROUND(DataFromEngine!AR108,9))/Scale","v":56106.643304766003},{"$f":"(ROUND(DataFromEngine!AS108,9))/Scale","v":99865.946861226999},{"$f":"(ROUND(DataFromEngine!AT108,9))/Scale","v":110710.082887793},{"$f":"(ROUND(DataFromEngine!AU108,9))/Scale","v":103517.289015512},{"$f":"(ROUND(DataFromEngine!AV108,9))/Scale","v":96801.743670370997},{"$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:",6431740.7891265899,{"$f":"(ROUND(DataFromEngine!J109,8))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!K109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!L109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!M109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!N109,9))/Scale","v":11646.163298857},{"$f":"(ROUND(DataFromEngine!O109,9))/Scale","v":234701.408688116},{"$f":"(ROUND(DataFromEngine!P109,9))/Scale","v":557003.29879395198},{"$f":"(ROUND(DataFromEngine!Q109,9))/Scale","v":650122.07717721898},{"$f":"(ROUND(DataFromEngine!R109,9))/Scale","v":614955.78029125603},{"$f":"(ROUND(DataFromEngine!S109,9))/Scale","v":580524.37598365801},{"$f":"(ROUND(DataFromEngine!T109,9))/Scale","v":546772.74731104495},{"$f":"(ROUND(DataFromEngine!U109,9))/Scale","v":513649.91110079503},{"$f":"(ROUND(DataFromEngine!V109,9))/Scale","v":481101.89158959},{"$f":"(ROUND(DataFromEngine!W109,9))/Scale","v":448950.80116405402},{"$f":"(ROUND(DataFromEngine!X109,9))/Scale","v":416973.720252403},{"$f":"(ROUND(DataFromEngine!Y109,9))/Scale","v":387851.62004712399},{"$f":"(ROUND(DataFromEngine!Z109,9))/Scale","v":363043.33773917798},{"$f":"(ROUND(DataFromEngine!AA109,9))/Scale","v":340226.42795393401},{"$f":"(ROUND(DataFromEngine!AB109,9))/Scale","v":317892.30340054299},{"$f":"(ROUND(DataFromEngine!AC109,9))/Scale","v":295558.17884715099},{"$f":"(ROUND(DataFromEngine!AD109,9))/Scale","v":273224.05429375998},{"$f":"(ROUND(DataFromEngine!AE109,9))/Scale","v":250889.92974036801},{"$f":"(ROUND(DataFromEngine!AF109,9))/Scale","v":228555.805186977},{"$f":"(ROUND(DataFromEngine!AG109,9))/Scale","v":206221.680633585},{"$f":"(ROUND(DataFromEngine!AH109,9))/Scale","v":183942.086709322},{"$f":"(ROUND(DataFromEngine!AI109,9))/Scale","v":162784.328175929},{"$f":"(ROUND(DataFromEngine!AJ109,9))/Scale","v":144296.152958458},{"$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},{"$f":"(ROUND(DataFromEngine!AX109,9))/Scale","v":-76189.780945418999},{"$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":-123310.44440591399},{"$f":"(ROUND(DataFromEngine!BB109,9))/Scale","v":-139017.33222607899},{"$f":"(ROUND(DataFromEngine!BC109,9))/Scale","v":-154724.22004624401},{"$f":"(ROUND(DataFromEngine!BD109,9))/Scale","v":-170431.107866409},{"$f":"(ROUND(DataFromEngine!BE109,9))/Scale","v":-186137.995686574},{"$f":"(ROUND(DataFromEngine!BF109,9))/Scale","v":-201844.88350673899},{"$f":"(ROUND(DataFromEngine!BG109,9))/Scale","v":-211864.887372953},{"$f":"(ROUND(DataFromEngine!BH109,9))/Scale","v":-154055.07168420899},{"$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},{"$f":"(ROUND(DataFromEngine!BP109,9))/Scale","v":-54211.255828093999},{"$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},{"$f":"(ROUND(DataFromEngine!BT109,9))/Scale","v":-42895.542556259003},{"$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,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097]
[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,-6.0399999999999985E-7,3.1000000000000006E-8,1.6000000000000001E-8,1.6000000000000001E-8,1.6000000000000001E-8,1.6000000000000001E-8,1.6000000000000001E-8,1.6000000000000001E-8,1.6000000000000001E-8,1.6000000000000001E-8]
[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,-2.1999999999999998E-8,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9]
[null,"O&M:",12970693.475797219,0,0,0,937218.02963595325,5095404.3703406397,5062707.9837003369,1875363.0921202903,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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-96,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation:",66745326.372255497,0,0,0,8617.6273836891032,727140.9140732917,1662178.5655542437,1890998.2930961703,1890998.2930961703,1890998.2930961703,1890998.2930961703,1890998.2930961703,1890998.2930961703,1890998.2930961703,1886547.4918459754,1522023.1612220386,1327188.8310087353,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1264574.0899299446,1261390.7579667664,990790.97034322587,424914.46902884869,297937.52447881066,297937.52447881066,297937.52447881066,297937.52447881066,297937.52447881066,297937.52447881066,297937.52447881066,297937.52447881066,297937.52447881066,296954.03030849469,213554.86186636944,39228.041913097753,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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-9,6.9999999999999998E-9,6.9999999999999998E-9,6.9999999999999998E-9,6.9999999999999998E-9,6.9999999999999998E-9,6.9999999999999998E-9,6.9999999999999998E-9,6.9999999999999998E-9,6.9999999999999998E-9,6.9999999999999998E-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-10,0,0,0,0,0,0,0,0,0,0]
[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-9,3E-9,3E-9,3E-9,3E-9,3E-9,3E-9,3E-9,3E-9,3E-9,3E-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,-5.4199999999999996E-7,1.6000000000000001E-8,2.0000000000000001E-9,2.0000000000000001E-9,2.0000000000000001E-9,2.0000000000000001E-9,2.0000000000000001E-9,2.0000000000000001E-9,2.0000000000000001E-9,2.0000000000000001E-9]
[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,-5.2000000000000002E-8,2.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9,1.0000000000000001E-9]
[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-9,2.0000000000000001E-9,2.0000000000000001E-9,2.0000000000000001E-9,2.0000000000000001E-9,2.0000000000000001E-9,2.0000000000000001E-9,2.0000000000000001E-9,2.0000000000000001E-9,2.0000000000000001E-9,2.0000000000000001E-9]
[]
[null,"FERC Only",null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097]
[null,"Total Rev Req:",2624564.0008005467,null,0,0,1959.3072449660585,188999.19392980382,282055.78291676618,309845.79164271581,295594.75495753973,279704.98307229631,263934.22562033474,248286.09287862701,232747.86597668505,217272.35329241792,199725.15867053057,80736.011782500951,27456.009001180842,8909.8212866238628,7862.7592399599162,6465.7993956094642,5051.7165639009108,3495.483160729168,1816.8982541934174,145.19200673343744,-1497.3694685161631,-2812.0751703204387,-3437.5370554354581,-3567.0716862032482,-3576.0897705985667,-3576.1198652778794,-3576.1190689870778,-3576.1190900565498,-3576.1190894990641,-3576.1190895138125,-3429.5667778979619,-1553.28029033758,172.47842531250791,82.022228630063623,-2.170268888823403,5.7424275288083373E-2,-1.5194189801116373E-3,4.0202941773728134E-5,-1.0639073680619583E-6,2.7993697314597141E-8,-8.9748195799461179E-10,-1.3303519058242062E-10,-1.5326208595049352E-10,-1.5272689198582289E-10,-1.5274105296182079E-10,-1.5274067826917767E-10,-1.5274068818336559E-10,-1.5274068792104092E-10,-1.527406879279819E-10,-1.5274068792779826E-10,-1.5274068792780312E-10,-1.5274068792780297E-10,-1.5274068792780297E-10,-1.5274068792780297E-10,-1.5274068792780297E-10,-1.5274068792780297E-10,-1.5274068792780297E-10,-1.5274068792780297E-10,-1.5274068792780297E-10,-1.5274068792780297E-10,-1.5274068792780297E-10,-1.5274068792780297E-10,-1.5274068792780297E-10,-1.5274068792780297E-10,-1.5274068792780297E-10,-1.5274068792780297E-10,-1.5274068792780297E-10,-1.5274068792780297E-10,-1.5274068792780297E-10,-1.5274068792780297E-10,-1.5274068792780297E-10,-1.5274068792780297E-10,-1.5274068792780297E-10,-1.5274068792780297E-10,-1.5274068792780297E-10,-1.5274068792780297E-10,-1.5274068792780297E-10]
[null,"FF&U:",94872.806899741699,null,0,0,70.825088606043096,6831.947715673844,10195.759684067762,11200.313633140813,10685.166793078446,10110.782910921325,9540.7011655547685,8975.052061363469,8413.3758362904027,7853.9666063683499,7219.6701645644089,2918.4474272146263,992.4805184449956,322.07244867308987,284.22322292172817,233.72588259421929,182.60958007997138,126.35481505804542,65.677284750530816,5.2484043879310356,-54.126950000370179,-101.6509654708335,-124.26017775583249,-128.94259891527582,-129.26858486158221,-129.26967272482287,-129.26964394048255,-129.26964470210231,-129.26964468195033,-129.26964468248343,-123.97206795873031,-56.148015823360673,6.2347545474424999,2.9649416268503686,-7.8450935525693377E-2,2.0757741777690255E-3,-5.4923996311754827E-5,1.453256971648269E-6,-3.8458150861844854E-8,1.0119168894062036E-9,-3.2442200864925888E-11,-4.808959485517033E-12,-5.540121818708803E-12,-5.5207756135301062E-12,-5.5212875048541357E-12,-5.5212739604548475E-12,-5.5212743188331678E-12,-5.521274309350652E-12,-5.5212743096015511E-12,-5.5212743095949126E-12,-5.5212743095950871E-12,-5.5212743095950847E-12,-5.5212743095950847E-12,-5.5212743095950847E-12,-5.5212743095950847E-12,-5.5212743095950847E-12,-5.5212743095950847E-12,-5.5212743095950847E-12,-5.5212743095950847E-12,-5.5212743095950847E-12,-5.5212743095950847E-12,-5.5212743095950847E-12,-5.5212743095950847E-12,-5.5212743095950847E-12,-5.5212743095950847E-12,-5.5212743095950847E-12,-5.5212743095950847E-12,-5.5212743095950847E-12,-5.5212743095950847E-12,-5.5212743095950847E-12,-5.5212743095950847E-12,-5.5212743095950847E-12,-5.5212743095950847E-12,-5.5212743095950847E-12,-5.5212743095950847E-12,-5.5212743095950847E-12,-5.5212743095950847E-12]
[null,"O&M:",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Working Capital:",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation:",1513749.934634266,null,0,0,1075.5597180283207,89162.803432368251,136245.44992041317,151374.99346342657,151374.99346342657,151374.99346342657,151374.99346342657,151374.99346342657,151374.99346342657,151374.99346342657,150299.43374539824,62212.190031058293,15129.543543013404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Return on Common:",507459.87613642105,null,0,0,606.231443113512,48825.256332871482,69287.394160236116,70089.982856743285,62108.729415327885,54214.735133401155,46401.455574001418,38662.83713293913,30991.703342993147,23362.116016976437,15746.642195529559,9759.6992784789909,7531.5104572206565,6490.9694912710638,5691.0365432454591,4891.1035952198545,4091.1706471942475,3291.2376991686419,2491.3047511430354,1691.3718031174305,904.05392185865037,293.84280083969645,35.491543533323892,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11,-7.3344959963606014E-11]
[null,"Return on Preferred:",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Return On Debt:",173983.73290741706,null,0,0,207.84778154634779,16739.846353233334,23755.335241883746,24030.504538953603,21294.114269855112,18587.64099520709,15908.840940425724,13255.63861402102,10625.573548446786,8009.7527792660985,5398.770856120218,3346.1343297753083,2582.1948993386718,2225.4431441509741,1951.1843762800036,1676.9256084090332,1402.6668405380626,1128.4080726670925,854.1493047961219,579.89053692515176,309.95687239767909,100.74464954213943,12.168353639281198,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11,-2.5146480587920907E-11]
[null,"Federal Taxes:",134894.3974539848,null,0,0,129.23449970102084,16041.280406372267,19426.35782392717,19283.850884931217,16717.371220462199,14622.956273565203,12538.614767761865,10474.884414813216,8429.4541297893375,6394.7697915166118,3783.7643336483147,-2513.5736591056889,950.48411542203121,1426.8658268611832,1574.4639518933402,1346.9218993579416,1127.6863039541443,884.88836695331213,641.14984610129284,423.37113955447063,214.64258210170345,58.351633803900128,1.304285429410192,-0.97360001265602547,2.5760990052371539E-2,-6.8162347955535551E-4,1.8035410577681434E-5,-4.7722801070904093E-7,1.2606814152604783E-8,-3.5312382351548883E-10,29.663494327250941,386.00644524795973,430.37030201070598,72.068622832243904,-1.9069012461114836,5.0455693726871011E-2,-1.3350335125235169E-3,3.5324327374031952E-5,-9.3468479794367839E-7,2.4711299491549106E-8,-6.738617866543764E-10,-2.1825763228920123E-12,-1.9954886557489611E-11,-1.9484639739936768E-11,-1.9497082245525497E-11,-1.9496753022786412E-11,-1.9496761733862421E-11,-1.9496761503371519E-11,-1.9496761509470202E-11,-1.9496761509308834E-11,-1.9496761509313099E-11,-1.9496761509312983E-11,-1.9496761509312989E-11,-1.9496761509312989E-11,-1.9496761509312989E-11,-1.9496761509312989E-11,-1.9496761509312989E-11,-1.9496761509312989E-11,-1.9496761509312989E-11,-1.9496761509312989E-11,-1.9496761509312989E-11,-1.9496761509312989E-11,-1.9496761509312989E-11,-1.9496761509312989E-11,-1.9496761509312989E-11,-1.9496761509312989E-11,-1.9496761509312989E-11,-1.9496761509312989E-11,-1.9496761509312989E-11,-1.9496761509312989E-11,-1.9496761509312989E-11,-1.9496761509312989E-11,-1.9496761509312989E-11,-1.9496761509312989E-11,-1.9496761509312989E-11,-1.9496761509312989E-11,-1.9496761509312989E-11]
[null,"State Taxes:",62290.607487266199,null,0,0,-130.39128602918581,10660.811290073851,13279.004672639181,14518.27828697292,14083.953271624352,13664.632976066196,13217.498003790453,12745.42443053207,12249.770717844136,11729.415630051708,10833.736020407994,664.57809262261515,-2537.0328054718307,-3660.268948074634,-3428.3220532451473,-3252.433741356554,-3101.3559117709233,-3063.7278495437713,-3143.0879415438494,-3241.7778387182702,-3338.3668088609888,-3412.696320628871,-3443.2812665944125,-3446.9438571181404,-3446.8469467269183,-3446.8495109294586,-3446.8494430818873,-3446.8494448771007,-3446.8494448296019,-3446.8494448308575,-3335.2582042663639,-1883.1387197620604,-264.12663124552182,6.9886641710880619,-0.18491670706750638,4.8928075021629049E-3,-1.2946135255679399E-4,3.4254761476195305E-6,-9.0645699684820046E-8,2.3892005052568649E-9,-7.2458398860278222E-11,-7.3240831589802817E-12,-9.0475059592637703E-12,-9.0019050173246831E-12,-9.0031115964098561E-12,-9.0030796709051032E-12,-9.0030805156386677E-12,-9.0030804932874236E-12,-9.0030804938788254E-12,-9.0030804938631801E-12,-9.0030804938635872E-12,-9.003080493863584E-12,-9.003080493863584E-12,-9.003080493863584E-12,-9.003080493863584E-12,-9.003080493863584E-12,-9.003080493863584E-12,-9.003080493863584E-12,-9.003080493863584E-12,-9.003080493863584E-12,-9.003080493863584E-12,-9.003080493863584E-12,-9.003080493863584E-12,-9.003080493863584E-12,-9.003080493863584E-12,-9.003080493863584E-12,-9.003080493863584E-12,-9.003080493863584E-12,-9.003080493863584E-12,-9.003080493863584E-12,-9.003080493863584E-12,-9.003080493863584E-12,-9.003080493863584E-12,-9.003080493863584E-12,-9.003080493863584E-12,-9.003080493863584E-12,-9.003080493863584E-12]
[null,"Property Taxes:",137312.64528144573,null,0,0,0,737.24839921080047,9866.4814135990364,19347.867978547423,19330.42652376512,17129.241319708744,14952.121705373929,12797.26276153155,10662.994937894662,8547.3390048121182,6443.1413548618248,4348.5362824568128,2806.8282732129101,2104.7393237421852,1790.173198864532,1569.5561513849707,1348.9391039054087,1128.3220564258472,907.70500894628594,687.08796146672398,466.47091398716282,249.33303159352977,81.040206312771559,9.78836984292289,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-11,-2.0228131063504405E-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$287,2,FALSE),0)","v":178219.98125725193},{"$f":"IFERROR(HLOOKUP(H6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":14936087.617931033},{"$f":"IFERROR(HLOOKUP(I6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":37889546.10494411},{"$f":"IFERROR(HLOOKUP(J6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":41435441.5026908},{"$f":"IFERROR(HLOOKUP(K6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":39194122.389500074},{"$f":"IFERROR(HLOOKUP(L6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":36999641.554089077},{"$f":"IFERROR(HLOOKUP(M6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":34848486.125624306},{"$f":"IFERROR(HLOOKUP(N6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":32737406.698584806},{"$f":"IFERROR(HLOOKUP(O6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":30662963.135091782},{"$f":"IFERROR(HLOOKUP(P6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":28613817.792482749},{"$f":"IFERROR(HLOOKUP(Q6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":26573897.763192456},{"$f":"IFERROR(HLOOKUP(R6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":24681957.672770258},{"$f":"IFERROR(HLOOKUP(S6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":23129481.277084112},{"$f":"IFERROR(HLOOKUP(T6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":21684284.764431763},{"$f":"IFERROR(HLOOKUP(U6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":20260822.396465439},{"$f":"IFERROR(HLOOKUP(V6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":18837360.028499123},{"$f":"IFERROR(HLOOKUP(W6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":17413897.660532802},{"$f":"IFERROR(HLOOKUP(X6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":15990435.292566486},{"$f":"IFERROR(HLOOKUP(Y6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":14566972.924600169},{"$f":"IFERROR(HLOOKUP(Z6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":13143510.556633847},{"$f":"IFERROR(HLOOKUP(AA6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":11723523.69084269},{"$f":"IFERROR(HLOOKUP(AB6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":10375036.849963624},{"$f":"IFERROR(HLOOKUP(AC6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":9196695.5359118897},{"$f":"IFERROR(HLOOKUP(AD6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":8158047.2094791792},{"$f":"IFERROR(HLOOKUP(AE6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":7156970.8665750911},{"$f":"IFERROR(HLOOKUP(AF6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":6155894.523671004},{"$f":"IFERROR(HLOOKUP(AG6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":5154818.1807669159},{"$f":"IFERROR(HLOOKUP(AH6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":4153741.8378628264},{"$f":"IFERROR(HLOOKUP(AI6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":3152665.4949587379},{"$f":"IFERROR(HLOOKUP(AJ6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":2151589.1520546507},{"$f":"IFERROR(HLOOKUP(AK6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":1150512.8091505624},{"$f":"IFERROR(HLOOKUP(AL6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":149436.46624647448},{"$f":"IFERROR(HLOOKUP(AM6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-851639.87665761344},{"$f":"IFERROR(HLOOKUP(AN6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-1852716.2195617009},{"$f":"IFERROR(HLOOKUP(AO6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-2853792.5624657883},{"$f":"IFERROR(HLOOKUP(AP6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-3854868.905369876},{"$f":"IFERROR(HLOOKUP(AQ6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-4855945.248273964},{"$f":"IFERROR(HLOOKUP(AR6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-5857021.5911780493},{"$f":"IFERROR(HLOOKUP(AS6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-6858097.934082129},{"$f":"IFERROR(HLOOKUP(AT6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-7859174.2769862069},{"$f":"IFERROR(HLOOKUP(AU6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-8860250.6198902838},{"$f":"IFERROR(HLOOKUP(AV6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-9861326.9627943616},{"$f":"IFERROR(HLOOKUP(AW6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-10862403.305698439},{"$f":"IFERROR(HLOOKUP(AX6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-11863479.648602517},{"$f":"IFERROR(HLOOKUP(AY6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-12864555.991506599},{"$f":"IFERROR(HLOOKUP(AZ6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-13790603.551245302},{"$f":"IFERROR(HLOOKUP(BA6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-10599021.805084277},{"$f":"IFERROR(HLOOKUP(BB6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-3370277.7152915648},{"$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$287,2,FALSE),0)","v":0}]
[null,"Return on Equity ($)",{"$f":"SUM(D8:CE8)","v":21836089.554000016},{"$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:$AJV259),3)/Scale","v":9493.8160000000007},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,H$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":795514.47},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,I$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":2014350.7390000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,J$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":2202479.3489999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,K$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":2083059.63},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,L$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":1966130.1189999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,M$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":1851504.05},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,N$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":1739008.665},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,O$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":1628461.013},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,P$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":1519257.9909999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Q$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":1410545.2339999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,R$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":1309791.5490000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,S$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":1227297.4029999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,T$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":1150573.7579999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,U$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":1075019.176},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,V$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":999464.59499999997},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,W$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":923910.01300000004},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,X$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":848355.43099999998},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Y$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":772800.85},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Z$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":697246.26800000004},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AA$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":621876.88100000005},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AB$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":550311.84100000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AC$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":487795.13299999997},{"$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":"-"},5.3270210966390667E-2,5.326123482597752E-2,5.3163760088885112E-2,5.3154480056812524E-2,5.3147245122601397E-2,5.3139166662621626E-2,5.3130114270260299E-2,5.3119927336064007E-2,5.3108403314627198E-2,5.3095256355449719E-2,5.3080103136158976E-2,5.3066761006765453E-2,5.3062037505180182E-2,5.3060258638885784E-2,5.3059009894264722E-2,5.3057572477667021E-2,5.3055900006462521E-2,5.305392976977788E-2,5.3051574544696396E-2,5.3048709094548792E-2,5.3045218946053872E-2,5.3041916762149088E-2,5.304026115632772E-2,5.3040000001130704E-2,5.3040000033094607E-2,5.3040000075454501E-2,5.3039999940273891E-2,5.3039999980681443E-2,5.3040000046750455E-2,5.3040000174299697E-2,5.3039999654635892E-2,5.3039998864313306E-2,5.3039999931990246E-2,5.3039999845873528E-2,5.3040000170585133E-2,5.3040000067234916E-2,5.3040000006496973E-2,5.3039999966521596E-2,5.3039999938216675E-2,5.3040000044362365E-2,5.3040000013658682E-2,5.3039999989188784E-2,5.3039999969229167E-2,5.3040000036930351E-2,5.3040000016362013E-2,5.3039999974036606E-2,5.3040000043242663E-2,5.3039999994343313E-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":"-"},1.6082259574827402E-3,1.6122136275560773E-3,1.6555180108588036E-3,1.6596407931488851E-3,1.6628549901517849E-3,1.6664439548654433E-3,1.6704655918236711E-3,1.6749912876382611E-3,1.6801109786106062E-3,1.6859516737634964E-3,1.6926836778270267E-3,1.6986110889515356E-3,1.7007095632089798E-3,1.7014998373623717E-3,1.7020546019897006E-3,1.7026932092116271E-3,1.7034362196367936E-3,1.7043115150635721E-3,1.7053578755575158E-3,1.7066308809466791E-3,1.7081813905184791E-3,1.7096484818810249E-3,1.7103840111458378E-3,1.7105000304222147E-3,1.7105000464894035E-3,1.7105000677823093E-3,1.7104999033522054E-3,1.7104999004116336E-3,1.7104998956036022E-3,1.7104998863214755E-3,1.7104998608863493E-3,1.7104994946709026E-3,1.7104999894053249E-3,1.7104999495010146E-3,1.7104999375926152E-3,1.7104999318692336E-3,1.7104999285056568E-3,1.7104999262918794E-3,1.7105000705374177E-3,1.7105000507960607E-3,1.7105000355156625E-3,1.7105000233376547E-3,1.7105000134042913E-3,1.7105000051473426E-3,1.7104999981754491E-3,1.7104999728507105E-3,1.7105000190964174E-3,1.7104999905033873E-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":8525987.9990000017},{"$f":"ROUND(SUMIF(DataFromEngine!$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:$AJV257),3)/Scale","v":3688.1060000000002},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,H$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":309133.29100000003},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,I$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":785415.95799999998},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,J$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":859045.47499999998},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,K$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":812671.28200000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,L$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":767267.96799999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,M$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":722762.71699999995},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,N$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":679088.17500000005},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,O$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":636173.05099999998},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,P$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":593782.43999999994},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Q$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":551583.12300000002},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,R$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":512421.10600000003},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,S$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":480226.098},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,T$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":450232.86200000002},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,U$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":420685.68900000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,V$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":391138.516},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,W$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":361591.34299999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,X$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":332044.17},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Y$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":302496.99800000002},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Z$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":272949.82500000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AA$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":243474.557},{"$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":"-"},{"$f":"IF(ISERROR(G12/G7),\"-\",(G12/G7))","v":2.0694121803752168E-2},2.0697072681127027E-2,2.0729093872610765E-2,2.0732142432806321E-2,2.0734519169070893E-2,2.0737173004185608E-2,2.0740146771212196E-2,2.0743493253830521E-2,2.0747278995745227E-2,2.075159785759155E-2,2.0756575791602488E-2,2.0760958785911686E-2,2.0762510505403828E-2,2.0763094881437211E-2,2.0763505092142257E-2,2.0763977298742756E-2,2.076452670441022E-2,2.0765173925837918E-2,2.0765947706894834E-2,2.076688901522095E-2,2.0768035568536389E-2,2.0769120352642941E-2,2.0769664196680439E-2,2.07697499964354E-2,2.0769750048058321E-2,2.0769749954025231E-2,2.0769750017462566E-2,2.0769750111477452E-2,2.0769749948006139E-2,2.0769750097189985E-2,2.0769749636809873E-2,2.0769749700055049E-2,2.0769749614614728E-2,2.076975016125425E-2,2.0769749973973649E-2,2.0769749883963375E-2,2.0769750036998325E-2,2.0769749966984875E-2,2.0769750063224193E-2,2.0769750007706374E-2,2.0769749964733929E-2,2.0769750031892444E-2,2.0769749994611675E-2,2.0769749963622634E-2,2.0769750015189475E-2,2.0769749992133983E-2,2.0769749987154553E-2,2.0769750125456433E-2,{"$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":31049909.776000019},{"$f":"SUM(D8,D10,D12)","v":0},{"$f":"SUM(E8,E10,E12)","v":0},{"$f":"SUM(F8,F10,F12)","v":0},13468.54,1128727.925,2862493.523,3130292.773,2960905.054,2795055.9159999997,2632479.9639999997,2472931.7110000001,2316151.2450000001,2161281.9449999998,2007109.56,1864137.702,1746860.031,1637702.4269999999,1530189.8910000001,1422677.3559999999,1315164.82,1207652.284,1100139.75,992627.21400000015,885377.34300000011,783529.89599999995,694537.2919999999,616097.76500000001,540496.23,464894.69400000002,389293.15700000001,313691.62199999997,238090.08599999998,162488.55100000001,86887.013999999996,11285.478999999999,-64316.056000000004,-139917.592,-215519.128,-291120.663,-366722.19900000002,-442323.734,-517925.27100000007,-593526.80700000003,-669128.34199999995,-744729.87800000003,-820331.41299999994,-895932.94900000002,-971534.4850000001,-1041469.827,-800440.777,-254524.21599999999,{"$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":"-"},"-",7.5572558727625583E-2,7.5570521134660631E-2,7.5548371972354686E-2,7.5546263282767728E-2,7.5544619281824071E-2,7.5542783621672674E-2,7.5540726633296154E-2,7.5538411877532796E-2,7.5535793288983036E-2,7.5532805886804763E-2,7.5529362605588499E-2,7.5526330881628675E-2,7.5525257573792984E-2,7.552485335768537E-2,7.5524569588396678E-2,7.5524242985621409E-2,7.5523862930509542E-2,7.5523415210679373E-2,7.552288012714875E-2,7.5522228990716436E-2,7.552143590510875E-2,7.5520685596673048E-2,7.5520309364153992E-2,7.5520250027988317E-2,7.5520250127642338E-2,7.5520250097262043E-2,7.552024986108867E-2,7.5520249992570523E-2,7.5520249890360186E-2,{"$f":"IF(ISERROR(AJ14/AJ7), \"-\",(AJ14/AJ7))","v":7.552025015781115E-2},7.5520249152332117E-2,7.5520248059039258E-2,7.5520249536010303E-2,7.5520249956628788E-2,7.5520250082151394E-2,7.552024988306752E-2,7.5520249972000963E-2,7.5520249859798355E-2,7.5520250071978295E-2,7.5520250102864811E-2,7.5520250013908274E-2,7.5520250044418882E-2,7.552024997724513E-2,7.5520250005700326E-2,7.552025002972694E-2,7.5520249939021289E-2,7.5520250049493642E-2,7.5520250110303139E-2,{"$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:$AJV246),11)/Scale","v":177413.069011516},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,H$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":14899170.744342901},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,I$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":37806679.621104501},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,J$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":41341039.390771501},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,K$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":39101747.908653498},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,L$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":36909142.631984703},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,M$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":34759722.095356598},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,N$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":32650247.4432659},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,O$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":30577252.093452901},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,P$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":28528766.722237501},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,Q$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":26489110.927597199},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,R$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":24612070.086200301},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,S$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":23067606.157535799},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,T$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":21624973.832433201},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,U$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":20201511.464466799},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,V$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":18778049.096500501},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,W$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":17354586.728534199},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,X$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":15931124.360567899},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,Y$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":14507661.9926016},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,Z$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":13084199.6246353},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AA$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":11664502.384025401},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AB$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":10321684.2533744},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AC$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":9151853.0229968298},{"$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:$AJV246),11)/Scale","v":6114183.0093833301},{"$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:$AJV246),11)/Scale","v":1108801.2948628899},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AL$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":107724.951958804},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AM$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-893351.39094528405},{"$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:$AJV246),11)/Scale","v":-2895504.0767534599},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AP$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-3896580.4196575498},{"$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:$AJV246),11)/Scale","v":-6899809.4483698001},{"$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:$AJV246),11)/Scale","v":-3200526.9634329299},{"$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:$AJV246),11)/Scale","v":-2285688.0354355299},{"$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:$AJV246),11)/Scale","v":-2993259.8227174398},{"$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:$AJV246),11)/Scale","v":-3464974.3475720501},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BJ$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-3700831.6099993498},{"$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:$AJV246),11)/Scale","v":-4137735.5917485999},{"$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:$AJV246),11)/Scale","v":-459850.79379385902},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BO$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.416E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BP$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.4156999999999999E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BQ$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.4154000000000001E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BR$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.4149999999999999E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BS$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.4147000000000001E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BT$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.4144E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BU$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.4140000000000001E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BV$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.4137E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BW$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.4133999999999999E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BX$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.413E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BY$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.4126999999999999E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BZ$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.4124000000000001E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,CA$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.4119999999999999E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,CB$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.4117000000000001E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,CC$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.4112999999999999E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,CD$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.4110000000000001E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,CE$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.4107000000000001E-7}]
[null," Property Tax Rate",null,{"$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:$AJV246),11)*12)","v":7.8166520128504762E-4},{"$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:$AJV246),11)*12)","v":6.207934974461515E-3},{"$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:$AJV246),11)*12)","v":1.3473374327358859E-2},{"$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:$AJV246),11)*12)","v":1.6626419839235428E-2},{"$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:$AJV246),11)*12)","v":1.6661340156905926E-2},{"$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:$AJV246),11)*12)","v":1.6701064939216186E-2},{"$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:$AJV246),11)*12)","v":1.6746358454438493E-2},{"$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:$AJV246),11)*12)","v":1.679843268881499E-2},{"$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:$AJV246),11)*12)","v":1.6863746557070149E-2},{"$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:$AJV246),11)*12)","v":1.6948503949082087E-2},{"$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:$AJV246),11)*12)","v":1.6941838650386225E-2},{"$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:$AJV246),11)*12)","v":1.6813691780515286E-2},{"$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:$AJV246),11)*12)","v":1.6788151539618747E-2},{"$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:$AJV246),11)*12)","v":1.6841632298274838E-2},{"$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:$AJV246),11)*12)","v":1.6928931315862081E-2},{"$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:$AJV246),11)*12)","v":1.7030551258313573E-2},{"$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:$AJV246),11)*12)","v":1.7150330893783823E-2},{"$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:$AJV246),11)*12)","v":1.7293615599006468E-2},{"$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:$AJV246),11)*12)","v":1.7468076897622881E-2},{"$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:$AJV246),11)*12)","v":1.7679423763160951E-2},{"$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:$AJV246),11)*12)","v":1.7820937183695408E-2},{"$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:$AJV246),11)*12)","v":1.7787034796874854E-2},{"$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:$AJV246),11)*12)","v":1.7778485067337185E-2},{"$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:$AJV246),11)*12)","v":1.8889882683183826E-2},{"$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:$AJV246),11)*12)","v":2.0949268244080339E-2},{"$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:$AJV246),11)*12)","v":2.3444639978389869E-2},{"$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:$AJV246),11)*12)","v":3.0445882370575592E-2},{"$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:$AJV246),11)*12)","v":0.16757070341953381},{"$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:$AJV246),11)*12)","v":-2.6245642858698892E-3},{"$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:$AJV246),11)*12)","v":7.0534385798959303E-3},{"$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:$AJV246),11)*12)","v":1.0039397878353678E-2},{"$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:$AJV246),11)*12)","v":1.1491102577840142E-2},{"$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:$AJV246),11)*12)","v":1.234935318203452E-2},{"$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:$AJV246),11)*12)","v":1.2916295683020764E-2},{"$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:$AJV246),11)*12)","v":1.3619176308635121E-2},{"$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:$AJV246),11)*12)","v":1.385205222705674E-2},{"$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:$AJV246),11)*12)","v":1.4037846318359595E-2},{"$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:$AJV246),11)*12)","v":1.4189525935901826E-2},{"$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:$AJV246),11)*12)","v":1.4315696869921932E-2},{"$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:$AJV246),11)*12)","v":1.442229487363466E-2},{"$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:$AJV246),11)*12)","v":1.4624204106235765E-2},{"$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:$AJV246),11)*12)","v":4.8134283336568932E-2},{"$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:$AJV246),11)*12)","v":3.0303976941583242E-2},{"$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:$AJV246),11)*12)","v":1.4003509073401752E-2},{"$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:$AJV246),11)*12)","v":1.4161258027344015E-2},{"$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:$AJV246),11)*12)","v":1.4292020543423812E-2},{"$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:$AJV246),11)*12)","v":1.4402175901490344E-2},{"$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:$AJV246),11)*12)","v":1.4496239590837443E-2},{"$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:$AJV246),11)*12)","v":1.4577497641794243E-2},{"$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:$AJV246),11)*12)","v":1.4648398398246259E-2},{"$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:$AJV246),11)*12)","v":1.4710803457495467E-2},{"$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:$AJV246),11)*12)","v":1.4890380343763093E-2},{"$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:$AJV246),11)*12)","v":2.2012950723258158E-2},{"$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:$AJV246),11)*12)","v":9.3281436359741524E-2},{"$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:$AJV246),11)*12)","v":-79049805260.369339},{"$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:$AJV246),11)*12)","v":1.5681196103246316E-2},{"$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:$AJV246),11)*12)","v":1.5684889163649213E-2},{"$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:$AJV246),11)*12)","v":1.5688583963958662E-2},{"$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:$AJV246),11)*12)","v":1.5692372941259632E-2},{"$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:$AJV246),11)*12)","v":1.5696071268647922E-2},{"$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:$AJV246),11)*12)","v":1.5699771339666675E-2},{"$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:$AJV246),11)*12)","v":1.5703565723313079E-2},{"$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:$AJV246),11)*12)","v":1.5707269328962346E-2},{"$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:$AJV246),11)*12)","v":1.571097468197661E-2},{"$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:$AJV246),11)*12)","v":1.5714681783592786E-2},{"$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:$AJV246),11)*12)","v":1.5718483378765889E-2},{"$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:$AJV246),11)*12)","v":1.5722194025094137E-2},{"$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:$AJV246),11)*12)","v":1.5725906423773039E-2},{"$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:$AJV246),11)*12)","v":1.5658858887229055E-2},{"$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:$AJV246),11)*12)","v":1.5662558099704113E-2},{"$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:$AJV246),11)*12)","v":1.5666259060378898E-2}]
[null,"Property Tax",{"$f":"SUM(D9:CE9)","v":6431741.184375613},{"$f":"IF(ISERROR(D7*D8),0,D7*D8)","v":0},0,0,0,11646.163298857085,234701.40868811606,557003.2987939521,650122.07717721886,614955.78029125521,580524.37598365825,546772.74731104472,513649.91110079578,481101.89158959012,448950.8011640546,416973.72025240288,387851.62004712346,363043.33773917856,340226.42795393348,317892.30340054299,295558.17884715012,273224.05429375969,250889.92974036827,228555.80518697784,206221.68063358622,183942.08670932322,162784.32817592894,144296.15295845803,127999.76071672792,112292.87289656294,96585.985076398167,80879.097256232926,65172.209436067773,{"$f":"IF(ISERROR(AJ7*AJ8),0,AJ7*AJ8)","v":49465.321615902518},33758.433795737452,18051.545975572273,2344.6581554071818,-13362.229664757966,-29069.11748492311,-44776.005305088293,-60482.893125253358,-76189.780945418548,-91896.668765583614,-107603.55658574894,-123310.44440591443,-139017.33222607939,-154724.22004624424,-170431.10786640947,-186137.99568657472,-201844.88350673899,-211864.88737295265,-154055.07168420925,{"$f":"IF(ISERROR(BC7*BC8),0,BC7*BC8)","v":-62118.024479388849},-32007.653143187268,-35708.253590671557,-39408.854038155951,-43109.454485640374,-46810.054933124782,-50510.655380609103,-54211.255828093599,-57911.856275577891,{"$f":"IF(ISERROR(BL7*BL8),0,BL7*BL8)","v":-61612.4567230623},-63433.073355764973,-42895.542556258486,{"$f":"IF(ISERROR(BO7*BO8),0,BO7*BO8)","v":-11193.452424868297},2.2199869323365806E-9,2.2200392122229099E-9,2.2199346309001503E-9,2.2200000000000002E-9,2.2200523202375621E-9,2.219947667428868E-9,2.2200130863047699E-9,2.2200654469555377E-9,2.2199607225632952E-9,2.2200130955681526E-9,2.2200785924168941E-9,2.2199737963432919E-9,2.2200262098440402E-9,2.2099347547546365E-9,2.2099869478682505E-9,2.2100391656476512E-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:",4542684.3351902859,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,237.80213210589804,237.80213210589804,237.80213210589804,710.51079234418989,1700.0127807496533,1706.0562946670962,7146.4822386583583,7326.7555864370461,7493.5041720078661,9639.6051554813639,9808.7944067386907,10696.300493597486,11624.223162760791,20769.669515700378,21839.768545101728,22994.921307979894,23523.476161054969,24948.01087379998,26056.83289947296,27087.033522661506,36584.202614980997,43395.482114771228,39692.052320923249,40619.582235097863,41526.891398909618,42129.726562802447,42998.77691189482,42621.381054969308,23994.139170851184,23854.460889460057,23841.080148282967,26038.283086455347,26001.880149092685,32458.303407557833,25913.91134075333,25802.27709446177,25731.241787979496,25665.263636993528,25602.002070017879,25543.554525773681,26181.90174213014,26127.011061169229,26069.60423880288,26021.699384415966,25963.962179602473,32252.962634754855,20488.713487638717,20434.008037764172,20378.449131622809,20322.756415568922,20266.991820003099,20211.099847701269,20044.012722827807,19988.026637626899,19932.10712832259,19875.936201496086,19820.025433953102,19763.355721839467,19761.451431224679,19706.626428247939,19651.824007315292,19597.025126928849,19542.228148439874,19487.434540278322,19323.931057976439,19269.139939997134,19214.347060451484,19159.560833293061,19104.767722444598,19049.994692906006,19043.486210504019,18989.742905443862,18935.999002873636,18882.25500662225,18828.510960047563,18774.766824295635,18614.517476332243,18560.773274691281,18507.029119660518,18453.284788610777,18399.540639700183,18345.795959447736,18337.169101529264,18284.394819764111,18231.620553808785,18178.846290332225,18126.072028187191,18073.297768401742,17916.060101721538,17863.285843679478,17810.51158440415,17757.737329786189,17704.963070348917,17652.188824970686,17641.507321528032,17589.607836166375,17537.708350386398,17485.808864540828,17433.909378660035,17382.009892716807,17227.535603832319,17175.636117842954,17123.736631886226,17071.837145806268,17019.937659853822,16968.038173529392,16955.211861737549,16903.701956115903,16852.192050505331,16800.682144896491,16749.172239288593,16697.662333682332,16545.28197926754,16493.772073662509,16442.262168056612,16390.752262453978,16339.242356847963,16287.732451251799,16272.531153299744,16221.065481641419,16169.599809982799,16118.134138324136,16066.668466665444,16015.202795006713,15863.643372725521,15812.177701066754,15753.729296826736,15679.526600892248,15565.20524017038,15354.789364585667,15081.252553929293,14758.30505625066,14440.917316022849,14117.575780165655,13790.520732884994,13485.589867423176,13195.598655728245,13090.978157018837,13000.858379259769,12915.645286603194,12834.996385993702,12763.504560789943,12731.386897022732,12674.383021292808,12620.639892434247,12574.787324549867,12527.04862516639,12483.129437450845,12357.583030458492,12315.10582684204,12248.400647663766,11918.685190074149,11883.646422275657,11848.010225482705,11841.655680871309,11806.053060886019,11770.533632830593,11734.971538543228,11699.419370609667,11663.537278499893,11555.052756924917,11519.360023907926,11485.886225381768,11455.922059290671,11420.008503775869,11384.110778873968,11375.754334670699,11339.855721342552,11303.95490679578,11268.055221177072,11232.155272911796,11196.264054282221,11090.566066215129,11054.669837234644,11018.714896310194,10982.667092192291,10946.776706069342,10910.885901075961,10900.694688897689,10864.80390741164,10828.913184168783,10793.022431055029,10757.131684890775,10721.240707744542,10615.5488363984,10579.657991823651,10543.768700738827,10507.881866769627,10471.990867595667,10436.09987950482,10423.734040336298,10387.843051623458,10351.952061369531,10316.061071905973,10280.170082258532,10244.279098722767,10138.587065531119,10102.696078487577,10066.805050339433,10030.913957177187,9995.0229742242664,9959.1319909780868,9936.2783317393532,9900.3873485096356,9864.4963653206905,9828.6053821108362,9792.7143989058477,9756.8234155391438,9651.1313866298515,9615.2404033559615,9579.3494211696816,9543.4584407036455,9507.5674573215219,9471.6764739471564,9436.53165315568,9400.6406697808798,9364.7496864050026,9328.8587030296785,9292.9677196542234,9257.0767362830502,9151.384707260444,9115.4937238868151,9079.6027404844062,9043.7117570364808,9007.8207736657132,8971.9297902947401,8934.8970471768516,8899.0060638058912,8863.1150804349581,8827.2240970640123,8791.3331136930683,8755.4421303220115,8649.7501013024066,8613.8591179314099,8577.9681345611825,8542.0771511921575,8506.186167821088,8470.2951844500276,8434.523950976065,8398.8120465669854,8363.1001421579076,8327.3882377488262,8291.6763333397466,8255.9644289306725,8150.4514788729693,8114.7395744638898,8079.0276700547902,8043.3157656456606,8007.6038612365846,7971.8919568275078,7937.9292240371651,7905.7172615718409,7873.5052991065177,7841.2933366411944,7809.0813741758702,7776.8694117105451,7675.1972537538477,7642.9852912885253,7610.7733288232002,7578.5613663578779,7546.3494038925546,7514.1374414272295,7484.518356827497,7457.4921077923582,7430.4658587572158,7403.4396097220742,7376.4133606869327,7349.3871116517921,7259.5719819750975,7232.5457329399524,7205.5194839048127,7178.4932348696711,7151.4669858345296,7124.4407367993872,7098.3276130740433,7073.1276157777565,7047.9276184814707,7022.7276211851868,6997.5276238889001,6972.3276265926143,6894.353980569028,6869.1539832727431,6843.9539859764564,6818.7539886801715,6793.5539913838866,6768.3539940876008,6743.1352081030309,6717.8976334005565,6692.660058698084,6667.4224839956114,6642.1849092931379,6616.9473345906663,6542.6208783825768,6517.3833036801043,6492.1457289776308,6466.9081542751574,6441.6705795726857,6416.4330048702122,6391.1959273074353,6365.9593468851326,6340.7227664628326,6315.4861860405308,6290.2496056182317,6265.0130251959299,6190.6875632680094,6165.4509828457094,6140.2144024234076,6114.9778220011076,6089.7412415788067,6064.5046611565058,6039.2680675801266,6014.0314608496483,5988.7948541191699,5963.5582473886916,5938.3216406582142,5913.0850339277358,5838.7595456916397,5813.5229389611613,5788.286332230683,5763.0497255002056,5737.8131187697263,5712.5765120392471,5687.3399056568214,5662.103299622444,5636.8666935880674,5611.6300875536917,5586.3934815193152,5561.1568754849386,5486.8313879449443,5461.5947819105677,5436.3581758761911,5411.1215698418155,5385.8849638074398,5360.6483577730633,5335.4117517294771,5310.1751456766815,5284.9385396238868,5259.7019335710938,5234.4653275182973,5209.2287214655025,5134.9032339070891,5109.6666278542943,5084.4300218015005,5059.1934157487058,5033.9568096959101,5008.7202036431163,4983.4835975905644,4958.2469915382571,4933.0103854859499,4907.7737794336417,4882.5371733813345,4857.3005673290272,4782.9750797711004,4757.7384737187931,4732.5018676664849,4707.2652616141795,4682.0286555618713,4656.7920495095632,4638.4747326273564,4613.2381265750355,4588.0015205227146,4562.7649144703955,4537.5283084180755,4512.2917023657546,4437.966214807816,4412.7296087554951,4387.4930027031751,4362.2563966508551,4337.0197905985342,4311.7831845462142,4420.338744459621,4395.102138407301,4369.8655323549801,4344.6289263026611,4319.3923202503402,4294.1557141980211,4219.8302266400833,4194.5936205877624,4169.3570145354424,4144.1204084831224,4118.8838024308025,4093.6471963784829,4239.7406892437602,4214.5040831914412,4189.2674771391203,4164.0308710868012,4138.7942650344803,4113.5576589821603,4039.2321714242216,4013.9955653719026,3988.7589593195817,3963.5223532672621,3938.2857472149417,3913.0491411626217,3915.3852074333176,3890.1486013809972,3864.9119953286768,3839.6753892763577,3814.4387832240373,3789.2021771717177,3714.876689613779,3689.6400835614591,3664.4034775091391,3639.1668714568186,3613.9302654044982,3588.6936593521787,3547.0192606024752,3521.7826545501548,3496.5460484978353,3471.3094424455144,3446.0728363931944,3420.8362303408744,3346.5107427829357,3321.2741367306157,3296.0375306782967,3270.8009246259758,3245.5643185736558,3220.3277125213358,3195.5260425916417,3170.2894365393217,3145.0528304870008,3119.8162244346813,3094.5796183823613,3069.3430123300413,2995.0175247721031,2969.7809187197831,2944.5443126674627,2919.3077066151432,2894.0711005628223,2868.8344945105023,2843.5863802566705,2818.3497742043505,2793.1131681520305,2767.8765620997096,2742.6399560473901,2717.4033499950706,2643.0778624371319,2617.8412563848124,2592.6046503324919,2567.3680442801719,2542.131438227852,2516.8948321755315,2491.6585306247125,2466.4219245723925,2441.1853185200721,2415.9487124677526,2390.7121064154326,2365.4755003631121,2291.1500128051739,2265.9134067528539,2240.6768007005339,2215.4401946482144,2190.203588595894,2164.9669825435749,2139.730368434291,2114.4937623819706,2089.2571563296515,2064.020550277331,2038.7839442250111,2013.5473381726918,1939.2218506147535,1913.9852445624342,1888.7486385101142,1863.5120324577942,1838.2754264054743,1813.0388203531547,1787.8022145140183,1762.5656084616987,1737.3290024093792,1712.0923963570597,1686.8557903047397,1661.6191842524192,1587.2936966944824,1562.0570906421619,1536.8204845898429,1511.5838785375229,1486.3472724852024,1461.1106664328827,1435.8740603749218,1410.6374543226023,1385.4008482702825,1360.1642422179627,1334.9276361656428,1309.6910301133228,1235.3655425553852,1210.1289365030652,1184.8923304507457,1159.6557243984257,1134.419118346106,1109.1825122937867,1083.9459062416154,1058.7093001892956,1033.4726941369756,1008.2360880846558,982.99948203233635,957.7628759800167,883.4373884220787,858.2007823697586,832.96417631743896,807.7275702651192,782.49096421279955,757.25435816047946,732.01775210815572,706.78114605583607,681.54454000351598,656.30793395119645,631.07132789887635,605.83472184655648,531.50923428861893,506.27262823629889,481.03602218397947,455.7994161316592,430.56281007933978,405.32620402701963,380.0895979747001,354.85299192237989,329.6163858700603,304.3797798177406,279.14317376542056,253.90656771310088,179.58108015516282,154.34447410284329,129.10786805052297,103.87126199820331,78.634655945883438,53.398049893563901,28.161443841243692,2.9248377889238202,-22.311768263395713,-47.548374315716153,-72.784980368035562,-98.021586420355888,-172.34707397829322,-197.58368003061298,-222.82028608293342,-248.05689213525284,-273.29349818757316,-298.53010423989281,-323.76671029221245,-349.00331634453255,-374.23992239685219,-399.47652844917229,-424.71313450149194,-449.94974055381226,-524.27522811174981,-549.51183416406923,-1213.3185487523785,-2782.8504059916868,-5139.2975300872349,-7823.2843616557593,-7702.6312904716769,-8294.1368869263497,-9194.0188341370849,-9781.1409294102141,-13428.713885751329,-14699.364048241254,-17599.373925759643,-19882.79956512999,-19313.871243582784,-19486.725416803256,-17930.605194404045,-17724.576452641501,-16605.052566720206,-15901.363387148367,-10843.805699542776,-7864.9027266123558,-841.86335587586063,433.28024717401058,1058.6273557758707,1256.4831814218664,-30682.732071718721,1864.9074857293949,1737.0436947541198,1731.276146729316,1628.4768370328925,1566.6409103490741,1118.0721463139407,851.95802625170757,241.29090335432468,128.52157369507418,315.75372336140879,304.58441827015872,3144.466824408767,244.8478661500402,242.1278189057449,236.1772644064072,232.7941238518695,228.32711180040221,234.09286541682209,235.03095653222567,245.08575509436832,241.96641649335106,224.62958508848345,218.82195849419338,137.57686900470478,208.19623693920767,202.16504702868161,196.21933479301691,190.2056900139215,184.22072395556256,177.96500381815775,171.83702131853664,165.46781510591444,159.44719025346504,141.93121457039396,135.98172053081069,132.02826563202922,124.05654991851141,118.11297125720999,112.1671308975678,106.22308800049112,100.27828627819865,94.340648579171727,88.399631003423323,82.46499609159784,76.521137883919423,59.009902272656412,53.064161977734926,47.065607443061097,41.173374165178984,35.227477352180649,29.281640382637185,23.335755853095396,17.389891401705171,11.443837393690121,5.4978728155948842,-0.44826064473137844,-6.3941500610663109,-23.905511092359113,-29.85135070956731,-35.795792887284009,-41.743048274538104,-47.688883750352723,-53.634720809596296,-59.580556610425297,-65.526392942512345,-71.47222425902207,-77.418057941804747,-83.363887156044044,-89.309722827570951,-106.82108054030989,-112.76691752949745,-118.71279149426505,-124.65859102285512,-130.60442812162245,-136.55026517849265,-142.49610226865983,-148.44193934477039,-154.38777655359084,-160.33361369980037,-166.279450964246,-172.22528805783426,-189.73664585838071,-195.68248291710461,-201.62831899747232,-207.57415704738577,-213.51999410321034,-219.46583116014321,-225.41166821619547,-231.35750527261925,-237.30334232553187,-243.24917938010108,-249.19501643154166,-255.14085348750322,-272.65221128572631,-278.59804834261018,-284.54388542538101,-290.48972245603841,-296.43555951299936,-302.38139656993087,-308.3272336268854,-314.27307068383038,-320.21890774086836,-326.16474479786206,-332.1105818549388,-338.05641891189578,-355.56777671018045,-361.5136137671131,-367.45945082336067,-373.40528788098732,-379.35112493791837,-385.29696199484977,-391.24279905178037,-397.18863610871153,-403.13447316564043,-409.08031022257029,-415.02614727949771,-420.97198433642848,-438.48334213471156,-444.42917919164307,-661.61174511257445,-1177.6538782982116,-1951.0298682305279,-2830.3687383262927,-2785.1486164993994,-2976.5461337207885,-3270.6804114900619,-3458.6163312666117,-4655.7850077640187,-5070.2555331672402,-6014.9750806917264,-6761.6087248512913,-6566.3235329347726,-6616.7589188414431,-6098.4403741760243,-6024.2348180820882,-5646.5726461249997,-5406.7748675299681,-3731.7132236106468,-2745.9468429776675,-430.44419476762545,-5.8636586161482729,206.68344765159836,273.87307325889782,-10309.740485069264,488.73062823249791,449.20000659206892,449.55608071534482,417.81550100379445,399.07286120688258,253.15476879326243,167.4592322198103,-29.982493428038438,-65.000818291494639,2.7596572823172236,1.0044797933203149,942.17528661194422,-14.782867147481165,-13.73694928306414,-13.746370833840219,-12.906530295406323,-12.410609022330682,-8.549686178022748,-6.2822233203409272,-1.0580098155993876,-0.13144171017578363,-7.3019210024222042E-2,-2.6578054229270502E-2,-24.929506870906785,0.39114758517927772,0.36347309938247302,0.36372238910397592,0.3415006106611489,0.32837877127492193,0.22622060183117468,0.16622462051702716,2.7994433085410053E-2,3.4778847543319429E-3,1.9320533791674839E-3,7.0324263775059287E-4,0.65962281298096737,-1.0349577729953954E-2,-9.6173240892309282E-3,-9.6239201758765852E-3,-9.0359425604090333E-3,-8.6887449743695434E-3,-5.9856887349836888E-3,-4.3982238018091951E-3,-7.4071924154703675E-4,-9.202311381396312E-5,-5.1121155936600825E-5,-1.8607412203628391E-5,-1.7453303683372508E-2,2.7384492146918771E-4,2.5446984081498031E-4,2.5464437010785414E-4,2.3908676398734488E-4,2.2990008213465555E-4,1.5837850854775608E-4,1.1637494666055402E-4,1.9599127593683415E-5,2.4349387170493332E-6,1.3526924972218106E-6,4.9239440818447634E-7,4.6180610817296407E-4,-7.2457542855463441E-6,-6.7330989311349819E-6,-6.7377168935104145E-6,-6.3260700870516901E-6,-6.0829948856497082E-6,-4.1905683014742379E-6,-3.0791741705387708E-6,-5.1853234535676817E-7,-6.4376128572073461E-8,-3.5740414448296297E-8,-1.2977339882738056E-8,-1.2219117281358027E-5,1.9177036697449132E-7,1.7820575094115908E-7,1.7832793914504176E-7,1.6743596091700137E-7,1.6100430662891723E-7,1.1093160463586304E-7,8.1524647314911696E-8,1.3771290056684642E-8,1.7545331894034517E-9,9.9684334814081218E-10,3.9454242749024958E-10,3.2336315882408929E-7,-5.0229855791865328E-9,-4.6640732041161671E-9,-4.6673071144786071E-9,-4.3791114557956979E-9,-4.2089338324909921E-9,-2.8840349868444016E-9,-2.1059418482857795E-9,-3.1322133168327751E-10,4.7354311314267349E-12,2.4780982125057297E-11,4.0716707036040073E-11,-8.5048790804210239E-9,1.8406016560092706E-10,1.7456264703733281E-10,1.7464734575249357E-10,1.6702095763789683E-10,1.6251727021993775E-10,1.2746021226099421E-10,1.0687137144341468E-10,5.9435976113283012E-11,5.1022123436111267E-11,5.0489168412288307E-11,5.006664775855538E-11,2.7617815075875696E-10,4.6272110484294256E-11,4.6522541272782056E-11,4.6519431181049201E-11,4.6720352753950918E-11,4.6838649161897714E-11,4.7765373122186058E-11,4.8309274985820639E-11,4.9563523824898518E-11,4.9785281333004975E-11,4.9796823723247016E-11,4.9807134413105023E-11,4.3823463325437874E-11,4.9905798043572995E-11,4.9898302760549895E-11,4.9897516047795334E-11,4.9891330754906411E-11,4.9887331684312555E-11,4.9861942007844037E-11,4.9846681620717409E-11,4.981262579280953E-11,4.9805889191053524E-11,4.9803024440482135E-11,4.980188262027397E-11,4.9959338687349123E-11,4.979753401927759E-11,4.9796863336584487E-11,4.9796015148334847E-11,4.9795309803930147E-11,4.9794546613130514E-11,4.9794349407518258E-11,4.9793884185760981E-11,4.9793916282365536E-11,4.9793225525329441E-11,4.9790741980804323E-11,4.9789903188527831E-11,4.9784867972107212E-11,4.9788280241842892E-11,4.9787428983493397E-11,4.978658242185591E-11,4.9785732080638699E-11,4.978488327000939E-11,4.9784019483683092E-11,4.9783162788935618E-11,4.9782292935382467E-11,4.9781442208190465E-11,4.9778948577135922E-11,4.9778101766885483E-11,4.977736599200822E-11,4.9776406700692795E-11,4.977556022028869E-11,4.9774713615611832E-11,4.9773867110940833E-11,4.9773020565771213E-11,4.9772174416851376E-11,4.977132808029175E-11,4.9770482091907818E-11,4.9769635597449533E-11,4.9767142233279723E-11,4.9766295635181045E-11,4.9765446099139569E-11,4.9764602477235992E-11,4.9763755870409738E-11,4.9762909266871669E-11,4.9762062660687508E-11,4.9761216055574913E-11,4.9760369439977747E-11,4.9759522829345428E-11,4.9758676209500553E-11,4.9757829603046162E-11,4.9755336231814705E-11,4.9754489628102592E-11,4.9753643102127033E-11,4.975279641966622E-11,4.975194981618504E-11,4.9751103212616843E-11,4.975025660911866E-11,4.9749410005592127E-11,4.9748563402343016E-11,4.9747716798962531E-11,4.9746870195825813E-11,4.9746023592334777E-11,4.9743530221290185E-11,4.9742683617726596E-11,4.9741837012106132E-11,4.9740990410626205E-11,4.9740143807056503E-11,4.9739297203489108E-11,4.9738450599919852E-11,4.9737603996351359E-11,4.973675739277553E-11,4.973591078920316E-11,4.9735064185624352E-11,4.9734217582054909E-11,4.9731724211005366E-11,4.9730877607437842E-11,4.973003100392475E-11,4.9729184400302108E-11,4.9728337796734746E-11,4.9727491193167332E-11]
[null,null,null,null,null,null,73,"Depreciation:",68259076.306889981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,525.4442369731006,2243.5269309050564,6924.2159338392657,15644.771492357519,24748.966803981675,34169.080218046896,43811.579492796547,54079.397597754345,64976.638948880485,75244.798169095797,83556.393619822542,92350.162574925373,100812.75158419283,109409.59717293778,117499.5798308682,125465.07945638016,132708.6203460581,139563.42139602368,144280.61279669404,147917.11643490955,148971.63919299238,149305.76255329821,149641.06081497681,149977.38084342465,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,170197.77387996644,169918.65238346628,169042.84268440481,166105.46560380483,160158.0590280983,153778.73503610498,147309.91712234399,140966.14474086321,134226.47217756373,128268.61591555581,123440.43959577728,121695.42696353502,120365.2482882586,119185.26293015346,118007.46424198852,116833.56521285383,115814.06316556393,115095.20864005298,114525.63909726091,114176.18332115351,113780.6131234483,113384.58335080785,113259.03717661965,113132.99630822457,113006.52788613093,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105381.17416082871,105193.04894243195,104549.67166676981,103217.4699101063,101097.69163115708,99014.582436455588,96758.56947262802,94237.365742560112,91540.457585003838,87764.543352625522,83606.038841248374,78585.946835165989,72880.099987317444,67312.401122675161,61640.3454650372,56352.927871351538,51042.372490255628,46053.512863925396,41247.525735698779,37907.599126504065,35429.710384454876,34926.79276192384,34767.494112367422,34607.676087238287,34447.40434677773,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24828.12703990089,24769.929517824698,24571.033798616347,24159.923632945629,23506.552929083107,22864.790804153741,22169.508267677113,21391.985104476145,20560.747720374115,19397.276863634179,18115.798474574545,16569.307662172454,14811.564230194574,13096.659443674553,11349.668200732505,9721.0021656224326,8085.5599684962945,6549.7332306595335,5070.4888517126165,4042.6798363443631,3279.6351378832778,3124.059774971925,3074.7812384106901,3025.3418702563422,2975.7620043627107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,78,"State Taxes:",2212656.0351013183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-10.181754856494033,-270.07408078499725,-2442.8070938837918,2136.7088392168844,3518.547401327618,4898.0414565905376,6250.6620944575488,7592.5018031410646,8912.993018810228,9970.9519667913646,10544.947073067417,10671.212311886451,10022.746746576762,7825.0118546411468,1497.4841686040425,14104.167987848445,15373.263120336984,16501.666251564879,17182.034134317204,17615.479350919599,17622.631261923456,17536.880097462239,17454.174688087653,17368.586638362951,16436.413554541406,16382.753303803018,16438.365392616648,18034.257919801519,17891.87626807368,17753.217259321056,17626.413048676601,17506.142293525896,17397.151055087168,17290.617987533471,17184.004330758817,17077.466947267312,16993.329798343897,16885.94762058161,16775.674149045877,18160.133583396637,18057.433162835889,17954.6342429248,17851.52165073311,17748.236186437949,17644.652271532417,17541.003314602494,17437.356490024762,17333.707647292485,17229.466105081134,17125.83961520069,17022.289627568836,18312.302119846649,18210.710916976746,18109.122320352475,18007.54202334653,17905.96630045366,17804.398474421003,17702.832369369171,17601.266207896311,17499.700099822861,17398.149674293774,17296.58297477457,17195.014251042507,18394.135105272544,18294.511779792923,18194.88838535329,18095.264771309732,17995.641036237328,17896.017092217793,17796.393102661921,17696.769114598934,17597.14512512301,17497.52072069448,17397.896746867937,17298.272826601096,18412.616696773337,18314.788736952629,18216.960778956582,18119.132826771136,18021.304877788058,17923.476934333627,17825.648992084058,17727.821049794999,17629.99310754332,17532.165176271083,17434.337233605329,17336.509289522408,18371.689630290806,18275.481315117086,18179.272999895096,18083.064684519355,17986.856369058882,17890.648053452129,17794.439737813489,17698.231422175893,17602.023106537315,17505.814790608216,17409.606474980596,17313.398159390472,18274.266714075377,18178.774993282033,18083.283272489967,17987.791551701968,17892.299830916207,17796.80811013432,17701.31638935328,17605.824668572208,17510.332947791165,17414.841227017801,17319.349506236467,17223.857785454136,18114.675930263635,18019.262604655338,17923.849279047008,17828.435953438573,17733.022627830072,17637.609302221474,17542.195976612853,17446.782651004232,17294.229150753548,17081.451701638372,16686.668347739556,16010.683131987586,16196.458879880714,15431.485588821739,14724.249187487572,13927.509663219977,13187.988577127186,12427.285060483971,12319.447332719243,12146.4715450973,11983.606510106254,11817.87213355958,11675.121395048624,11585.964220090724,12375.610923003063,12283.462616949802,12183.903303549292,12088.144836683976,11991.502097977866,11924.250076592836,11837.727347115668,11753.606602644088,11471.815965885187,10877.375871347404,10812.92671228632,10747.067310804487,11482.562494146634,11416.782236561112,11351.198070680832,11285.513336221469,11219.85199917154,11153.412997816664,11087.48389016906,11021.491227148532,10960.728814812754,10908.238957400305,10841.725793650643,10775.249944240062,11457.204129885342,11390.726186365171,11324.243054352382,11257.762583336034,11191.281493235441,11124.820979759927,11058.346974741105,10991.874651367019,10925.263938064605,10858.434336920696,10791.97578574663,10725.516247253023,11357.578202483141,11291.11871939867,11224.65937359923,11158.199957391096,11091.740557563637,11025.280613288534,10958.821025993202,10892.361394202355,10825.90542414274,10759.455245750585,10692.99524955392,10626.535279481259,11202.312257248968,11135.852285710211,11069.392310538955,11002.932337230683,10936.472363488982,10870.012404153107,10803.552435371716,10737.092467767659,10670.632403275946,10604.172185539484,10537.712227577431,10471.252268924147,10814.287853048201,10747.827894433711,10681.367935915328,10614.907977347657,10548.448018791458,10481.988059854082,10415.528101166632,10349.068142448028,10282.608186293026,10216.148234192806,10149.688275219085,10083.228316263649,10118.480024382357,10052.020065425897,9985.5601064668936,9919.1001475091944,9852.6401885511859,9786.1802296032693,9719.7202706487369,9653.2603116950322,9586.8003526734938,9520.3403935446659,9453.8804345977096,9387.4204756502713,9318.2692747023084,9251.8093157548938,9185.3493568075482,9118.8893978601664,9052.4294389127936,8985.9694799651534,8919.5095210176896,8853.0495620702022,8786.5896031245102,8720.1296441816576,8653.6696852339937,8587.2097262863408,8520.987888246389,8454.8617531651726,8388.7356180839561,8322.6094830027414,8256.4833479215231,8190.3572128403148,8124.2310777591019,8058.1049426778836,7991.9788075966235,7925.8526725152878,7859.7265374340759,7793.6004023528685,7730.7321505460695,7671.1255503244111,7611.5189501027498,7551.9123498810886,7492.3057496594274,7432.699149437768,7373.092549216105,7313.4859489944447,7253.8793487727862,7194.2727485511286,7134.6661483294665,7075.0595481078053,7020.2651024509969,6970.2827116513354,6920.3003208516775,6870.3179300520169,6820.3355392523554,6770.3531484526948,6720.3707576530378,6670.3883668533763,6620.4059760537175,6570.423585254056,6520.4411944543972,6470.4588036547366,6422.1501702395553,6375.5152968470729,6328.8804234545896,6282.2455500621054,6235.610676669623,6188.9758032771379,6142.3409298846564,6095.706056492174,6049.0711830996879,6002.4363097072073,5955.8014363147222,5909.1665629222389,5862.4874027109345,5815.7639556109998,5769.0405085110679,5722.317061411135,5675.5936143112021,5628.8701672112684,5582.1467201113364,5535.4232730114027,5488.6998259114689,5441.9763788115342,5395.2529317116023,5348.5294846116685,5301.8072093197534,5255.0861058377004,5208.3650023556484,5161.6438988735954,5114.9227953915433,5068.2016919094913,5021.4805884274374,4974.7594849453853,4928.0383814633342,4881.3172779812803,4834.5961744992283,4787.8750710171762,4741.1539365296449,4694.4327710365851,4647.7116055435263,4600.9904400504674,4554.2692745574068,4507.548109064348,4460.8269435712891,4414.1057780782294,4367.3846125851696,4320.6634470921108,4273.942281599052,4227.2211161059931,4180.4999514333231,4133.7787875810463,4087.0576237287678,4040.3364598764902,3993.6152960242134,3946.8941321719349,3900.1729683196577,3853.45180446738,3806.7306406151024,3760.0094767628243,3713.2883129105467,3666.5671490582686,3619.8459851842822,3573.1248212885912,3526.4036573928988,3479.6824934972069,3432.9613296015154,3386.2401657058226,3339.5190018101312,3292.7978379144397,3246.0766740187469,3199.3555101230554,3152.6343462273626,3105.9131823316711,3059.192018436554,3012.4708545420117,2965.7496906474676,2919.0285267529243,2872.3073628583811,2825.5861989638374,2778.8650350692942,2732.143871174751,2685.4227072802069,2638.7015433856645,2591.9803794911213,2545.2592155965776,2644.2899874609657,2597.5688235663911,2550.8476596718165,2504.1264957772432,2457.4053318826695,2410.6841679880963,2363.9630040935222,2317.2418401989485,2270.5206763043748,2223.7995124098011,2177.0783485152283,2130.3571846206546,4932.5200101506152,4885.7988462560425,4839.0776823614697,4792.3565184668969,4745.6353545723232,4698.9141906777513,4652.1930267831776,4605.4718628886058,4558.750698994033,4512.0295350994611,4465.3083712048874,4418.5872073103146,8579.1286398557222,8532.4074759611485,8485.6863120665748,8438.965148172003,8392.2439842774293,8345.5228203828556,8298.8016564882837,8252.0804925937118,8205.3593286991381,8158.6381648045644,8111.9170009099926,8065.1958370154189,9482.8066420696086,9436.0854781750368,9389.3643142804631,9342.6431503858894,9295.9219864913157,9249.2008225967456,9202.4796587021719,9155.7584948076001,9109.0373309130264,9062.3161670184527,9015.5950031238808,8968.8738392293071,8883.4071527127799,8836.6859888182044,8789.9648249236325,8743.2436610290588,8696.5224971344869,8649.8013332399132,8603.0801693453413,8556.3590054507658,8509.6378415561958,8462.9166776616221,8416.1955137670502,8369.4743498724765,8323.7783739510414,8277.0572100564677,8230.3360461618959,8183.614882267324,8136.8937183727503,8090.1725544781766,8043.4513905836047,7996.7302266890301,7950.0090627944592,7903.2878988998855,7856.5667350053118,7809.8455711107399,7763.0972812333666,7716.3761173387929,7669.6549534442202,7622.9337895496465,7576.2126256550728,7529.4914617605009,7482.7702978659272,7436.0491339713572,7389.3279700767835,7342.6068061822116,7295.8856422876379,7249.1644783930642,7202.4440322390055,7155.7228683444346,7109.0017044498609,7062.280540555289,7015.5593766607153,6968.8382127661425,6922.1170488715698,6875.3958849769961,6828.6747210824242,6781.9535571878523,6735.2323932932786,6688.5112293987077,6641.7900465130642,6595.0688826184905,6548.3477187239187,6501.626554829345,6454.9053909347731,6408.1842270402012,6361.4630631456293,6314.7418992510557,6268.0207353564856,6221.2995714619119,6174.5784075673382,6127.8572436727682,6081.1360802806885,6034.4149163861157,5987.6937524915438,5940.9725885969738,5894.251424702401,5847.5302608078273,5800.8090969132563,5754.0879330186826,5707.3667691241117,5660.6456052295389,5613.9244413349652,5567.2032774403924,5520.4821135325237,5473.7609496379509,5427.03978574338,5380.3186218488081,5333.5974579542344,5286.8762940596625,5240.1551301650888,5193.433966270517,5146.7128023759469,5099.9916384813732,5053.2704745868004,5006.5493106922304,4959.8281467980078,4913.1069829034341,4866.3858190088622,4819.6646551142894,4772.9434912197185,4726.2223273251448,4679.5011634305729,4632.779999536001,4586.0588356414273,4539.3376717468554,4492.6165078522836,4445.8953439577117,4399.1741800631298,4352.4530161685561,4305.7318522739843,4259.0106883794115,4212.2895244848396,4165.5683605902668,4118.847196695694,4072.1260328011213,4025.4048689065507,3978.6837050119784,3931.9625411174047,3885.2413772228329,3838.5202133282619,3791.7990494336868,3745.0778855391136,3698.3567216445435,3651.6355577499703,3604.914393855398,3558.1932299608243,3511.4720660662533,3464.7509021716787,3418.0297382771078,3371.308574382535,3324.587410487964,3277.8662465933912,3231.1450826988184,3184.4239188042475,3137.7027549096711,3090.9815910151015,3044.2604271205264,2997.5392632259559,2950.8180993313831,2904.0969354368085,2857.3757715422375,2810.6546076476652,2763.9334437530943,2717.2122798585219,2670.4911159639473,2623.7699520693764,2577.0487881748027,2530.327624280229,2483.6064603856576,2436.8852964910848,2390.1641325965138,-2734.3594289700059,-15076.894463848284,-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,-9400.8593794905883,104.31666229125496,680.90004446175533,1135.2158667578733,-252391.41591983408,5375.3776602161652,5077.0061474811782,5066.4187147968623,4827.117708087826,4684.3714951035827,3630.0572769677792,3005.8069162900551,1569.4106421322765,1306.6093004863876,1280.0542446629408,1256.7343299191803,7953.6286560696572,1121.9438081803053,1118.5396398554687,1107.5208425938304,1102.5536969687289,1095.0317577422784,1111.6294713773348,1116.8479013039364,1143.5553231601907,1139.2099851430823,1128.6136835427244,1117.931781658725,929.43622930727827,1098.9004029918576,1087.69153999537,1076.6841564338642,1065.5166490682252,1054.4167403177721,1042.6786371036351,1031.2416242868242,1019.2360230347468,1008.0520629375872,997.0335003432192,986.01720269136172,979.70576907496343,963.92289253648323,952.92053802329769,941.91285246075302,930.90940369738075,919.90416630702543,908.91581523654293,897.91949745834131,886.93822425783696,875.93521082586199,864.92782105517222,853.9203713551899,842.78843320601266,831.90710490062895,820.89928627187385,809.89160870013109,798.88381902471224,787.87607667550651,776.86788752236328,765.85990916449248,754.85153273429876,743.84373154021966,732.83604614196702,721.82836232941327,710.82397242160948,699.81295149735502,688.80527744648157,677.79759966330653,666.78992484634091,655.78224877714672,644.77458453017039,633.76691470565208,622.75925541393781,611.75158090175,600.74390332566077,589.73622570761518,578.72846093442627,567.72087161475827,556.71319373842186,545.70551596084181,534.69783810477713,523.69016028184512,512.68248214610276,501.67480415794068,490.66712589108403,479.65944802695543,468.65177024389453,457.64409246194549,446.6364169860787,435.62873686779619,424.62105909268041,413.61338131495216,402.60570353929967,391.5980257627711,380.59034799451968,369.58267022236276,358.57499245758021,347.56731468214241,336.55963690455786,325.55195912694495,314.54428128831449,303.53660357251988,292.52892579472575,281.5212480170012,270.51357023922162,259.50589246146495,248.49821468348892,237.49053690561723,226.4828591275504,215.47518134976485,204.46750357203578,193.45982579430844,182.45214801819526,171.44447023883194,160.4367924611081,149.42911468338369,138.42143690566076,127.41375912793654,116.40608135021814,105.39840357249702,94.39072579478136,83.383048017058272,72.375370239333336,61.367692461608065,-1604.8908180740589,-5615.1290613736701,-11662.48840002675,-18565.386901197373,-18243.420423038075,-19771.105980571236,-22122.197439893094,-23676.825076023684,-33161.333383163728,-36555.936640435248,-44144.9463635313,-50194.67696177835,-48947.755887447565,-49770.034635588607,-46249.214412572917,-46280.934652122553,-43453.380707365272,-41783.725471873833,-28784.867808746501,-21150.831042928348,-3562.0807652481699,-442.53463514311539,-245.83923499705432,-89.482322871834995,-83932.035032833533,1316.905825214536,1223.7320643601215,1224.5713667076122,1149.755643460072,1105.5773655358089,761.63381699205729,559.64086014962834,94.250951148979979,11.709254513760174,6.5047884243766498,2.3676594097065053,2220.8014514674728,-34.844697461837676,-32.379364371043273,-32.401571909211491,-30.421983701732383,-29.253047625070447,-20.152466047011433,-14.807829144470313,-2.4938350300346861,-0.30982126672764532,-0.17211358644926086,-6.2647134014347169E-2,-58.761342852030872,0.92197400760957515,0.85674247468838305,0.85733007551300355,0.80495111957850618,0.77402163079978137,0.53322460056162757,0.39180806769564352,6.5985680665449478E-2,8.1977224242393409E-3,4.5540431530177649E-3,1.6576132456590602E-3,1.5547969908244188,-2.4394990621371647E-2,-2.2668995500009222E-2,-2.2684543136425109E-2,-2.1298621046962618E-2,-2.0480241586177103E-2,-1.4108867485065424E-2,-1.0367053750568563E-2,-1.7459494278385219E-3,-2.1690772774060781E-4,-1.2049771920322383E-4,-4.3859570971926431E-5,-4.1139183694936035E-2,6.4547985061487608E-4,5.998108462903311E-4,6.0022222930244007E-4,5.6355139453916992E-4,5.4189746593148605E-4,3.7331395849966436E-4,2.7430735905791914E-4,4.6197067369935685E-5,5.7393562500006496E-6,3.188393593762426E-6,1.1605848923733933E-6,1.0885231804398949E-3,-1.7079006077687731E-5,-1.5870626096000002E-5,-1.5881511095095685E-5,-1.4911218370727661E-5,-1.4338265791559608E-5,-9.8776269220675942E-6,-7.257959717238893E-6,-1.2222706440248331E-6,-1.517789848148365E-7,-8.4281736209269742E-8,-3.0626890707779935E-8,-2.8801720426729639E-5,4.5198394810455354E-7,4.2001079087993596E-7,4.2029880113431377E-7,3.9462531871711206E-7,3.7946526625357665E-7,2.6143889638186835E-7,1.9212375510595503E-7,3.2422311143744959E-8,4.0976128964314928E-9,2.311666414312768E-9,8.9198328912688804E-10,7.621613380125718E-7,-1.1877671598549383E-8,-1.1031678779311865E-8,-1.1039301001522562E-8,-1.0359994560741239E-8,-9.9588684415959793E-9,-6.8359488270611486E-9,-5.0019049931026275E-9,-7.7628287654944631E-10,-2.6826534584835633E-11,2.0427145223168328E-11,5.7989672012213719E-11,-2.00848344868059E-8,3.9586540726493519E-10,3.7347923360888951E-10,3.7367930514874538E-10,3.5570357323965065E-10,3.4508835941899917E-10,2.6245579319183129E-10,2.139262628691939E-10,1.0211671652875816E-10,8.2284851829517205E-11,8.103293328232191E-11,8.0037438002863127E-11,6.1300530992923576E-10,7.109419023954446E-11,7.1684908864108871E-11,7.1678006257463627E-11,7.2152026705587916E-11,7.2431291370083531E-11,7.4616100689759579E-11,7.5898560011528403E-11,7.8855378251989388E-11,7.9378511084829015E-11,7.9410027440521274E-11,7.9434758959351729E-11,6.5331075499834033E-11,7.9668175393167819E-11,7.9650936451744169E-11,7.9649510281894305E-11,7.9635359118331856E-11,7.9626361099534643E-11,7.9566943281736879E-11,7.9531401212743522E-11,7.9451556408621007E-11,7.9436105754879178E-11,7.9433663037684906E-11,7.9431399844024702E-11,7.9802967744517919E-11,7.942200613793829E-11,7.9420853462556533E-11,7.9419282388811744E-11,7.9418048012306528E-11,7.9416677286058698E-11,7.9416640643546111E-11,7.9415972260154348E-11,7.9416476105917327E-11,7.9415276113299932E-11,7.941373193691106E-11,7.9412183010415445E-11,7.9400742692198237E-11,7.9409213944347778E-11,7.9407635634070334E-11,7.9406068394413228E-11,7.9404492245908389E-11,7.9402919705152437E-11,7.940131186517977E-11,7.9399720740768219E-11,7.9398098599734617E-11,7.9396521541448589E-11,7.9394953590100315E-11,7.9393385764437573E-11,7.9392079660262765E-11,7.9390246705471813E-11,7.938867965728988E-11,7.9387112316184642E-11,7.9385545210803234E-11,7.9383978009962535E-11,7.9382411743122186E-11,7.938084503399612E-11,7.937927914555501E-11,7.9377712064245993E-11,7.9376144741971741E-11,7.9374577416371926E-11,7.9373003165746898E-11,7.9371442855336844E-11,7.936987550916528E-11,7.9368308170744294E-11,7.9366740826086173E-11,7.9365173483953861E-11,7.9363606117108352E-11,7.9362038761965523E-11,7.9360471385107755E-11,7.9358904039812705E-11,7.9357336700893473E-11,7.9355769362062219E-11,7.9354202206463827E-11,7.9352634682014045E-11,7.9351067343727115E-11,7.9349500005235121E-11,7.9347932666908163E-11,7.9346365328514345E-11,7.934479799077444E-11,7.934323065272491E-11,7.9341663315249935E-11,7.9340095976939818E-11,7.9338528638461008E-11,7.9336961299979871E-11,7.9335393956650461E-11,7.9333826623080709E-11,7.9332259284585148E-11,7.9330691946095041E-11,7.9329124607600566E-11,7.9327557269107849E-11,7.9325989930597838E-11,7.9324422592095983E-11,7.932285525357898E-11,7.932128791508404E-11,7.9319720576593571E-11,7.9318153238103168E-11,7.9316585899741041E-11,7.9315018561120693E-11,7.9313451222630664E-11,7.9311883884140505E-11]
[null,null,null,null,null,null,82,"Total Rev Req:",125668947.32797743,0,0,0,1007975.7533430881,7727357.4521434493,11225414.105003415,8766049.7561330553,6681567.7493555723,6442076.0638760235,6206029.1799657112,5973663.6581069939,5744636.6453048708,5517802.4836947797,5280849.2256550733,4522397.548879643,4099333.3315766803,3854609.1602310687,3699242.6970710773,3541569.7631815881,3383233.087350023,3221413.2482948205,3055513.173491172,2888986.3671734319,2723205.3091432257,2564798.4433097923,2424855.9337020307,2301649.6220152597,2184279.9929603105,2067449.1102879979,1950620.1556321424,1833791.1499618958,1716962.1456414654,1600133.1412853196,1485601.121854726,1413186.8804467623,1353234.0442455483,1245558.2940902957,1123272.4630161016,1006587.8436825565,889755.01896880462,772926.11569843651,656097.10866855539,539268.10438410158,422439.10002700496,305610.09567183029,188781.09131660493,71952.086961380686,-44876.917393843614,-563064.97736506409,-4842254.9884959366,-2065343.8269891639,277274.29434811516,72062.200121169328,50166.537816625801,22492.23674420745,-5029.164313833935,-32554.611033031237,-60079.9507059717,-87605.293211304932,-115130.63564169449,-274986.55637390248,-1668123.5655104667,-730579.67027110758,56605.921054757157,-1805.0574042684607,47.760954482281974,-1.2637319656251058,3.3437759597420492E-2,-8.847301144572949E-4,2.3426522071805748E-5,-6.0287163259639208E-7,3.2930594094326332E-8,1.6103548742844303E-8,1.6544761381942952E-8,1.6529064184472135E-8,1.6525456602460373E-8,1.6521529135013349E-8,1.6517610131581748E-8,1.6513690904196351E-8,1.6509771682736666E-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:",43448817.541812412,0,0,0,17999.996987094892,1745915.7610155542,4073590.4146033488,4374363.860719013,4001599.4017595151,3586969.2837436059,3212884.5566852735,2875423.8634195975,2571016.3381934785,2296105.6142401868,2043353.0025662025,1628641.1231929862,1371922.6241083569,1199260.4760584175,1070145.0290520873,952624.74595941033,846165.43572480103,749149.74101689749,660704.12747228274,580858.99798341154,509107.11379731214,445833.35320661525,391905.88642939721,345875.99709934194,305201.17393082951,268603.86781437206,235641.01245143,205982.44268083226,179326.68521968057,155398.30388106039,134152.68497283055,118654.41753487445,105643.38286207098,90415.869968248153,75820.171071501114,63179.276170071797,51930.877995367431,41950.616184977356,33115.659282210669,25314.39504733061,18445.23199587538,12415.748138627448,7141.9040933984988,2547.3216300184863,-1437.3778057268689,-16684.084473646257,-135570.59745220418,-54838.029842640586,6795.2039201770567,1634.055115166301,1059.7518006774549,443.68886033124039,-88.288466748146547,-547.83199172086029,-942.41890071435591,-1278.9061921328291,-1563.5064636420425,-3427.4513028637539,-19506.128138778375,-8092.3350155602684,580.8434100325486,-17.247339068534707,0.42432015999173356,-1.0439152091782885E-2,2.5682482931496041E-4,-6.3183010943089037E-6,1.5555489385617675E-7,-3.7231939212811062E-9,1.8806864615906534E-10,8.5050708398220762E-11,8.12706601011432E-11,7.5493775701679326E-11,7.0179331892333925E-11,6.523772310178514E-11,6.0644100655604172E-11,5.637392757491231E-11,5.2404429939816225E-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:",4542684.3351902971,0,0,0,36436.33341666327,279328.71561862063,405776.55733629747,316875.39169685519,241525.48258636496,232868.33098950365,224335.70216822973,215936.14731693428,207657.2729767494,199457.66587776656,190892.27342118762,163475.74273207033,148182.8065407137,139336.51091039582,133720.32001027768,128020.75474699948,122297.19652295423,116447.7288252533,110450.76866093712,104431.1533897551,98438.495446821602,92712.399992786362,87653.754561761336,83200.089642969862,78957.409277839455,74734.203530783634,70511.067477716264,66287.929580579308,62064.79173223555,57841.65388260076,53701.547503041402,51083.915645028625,48916.738982438306,45024.473200712971,40604.081838742859,36386.163222612864,32162.88727459322,27939.753079009712,23716.615132724673,19493.477285681409,15270.339436012249,11047.201586412571,6824.0637368110538,2600.925887209582,-1622.2119623918941,-20353.687261300955,-175037.95767325914,-74658.1016960337,10022.91831249954,2604.9062605373265,1813.4212972720807,813.04995143025133,-181.79436076540969,-1176.784915624422,-2171.7716009725991,-3166.7583887061787,-4161.7451737306901,-9940.2211014585919,-60299.373483485469,-26409.012682245906,2046.1922879274132,-65.249261403370397,1.7264642091268387,-4.5681415546053178E-2,1.2087089926092218E-3,-3.1981246897271614E-5,8.4682252144472061E-7,-2.1792619256837896E-8,1.1903759609793638E-9,5.8211149349546715E-10,5.980604593039458E-10,5.9749303660666656E-10,5.9736262963946281E-10,5.972206594453304E-10,5.9707899520864487E-10,5.9693732287647184E-10,5.9679565075850147E-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:",8525987.9990732297,0,0,0,3688.1063232120564,309133.29088580736,785415.95771372109,859045.47497614729,812671.28175260231,767267.96784647449,722762.71730895783,679088.17538740614,636173.05083000776,593782.44030775409,551583.12345617148,512421.10637956404,480226.09830617817,450232.86202236079,420685.68913588469,391138.51624940842,361591.34336293238,332044.17047645617,302496.99758998002,272949.82470350381,243474.55666194501,215480.3887098954,191012.27803588143,169440.60102908019,148648.49565604804,127856.39028301583,107064.28490998365,86272.179536951458,65480.074163919278,44687.968790887091,23895.863417854904,3103.7580448227154,-17688.347328209475,-38480.452701241629,-59272.558074273809,-80064.663447306026,-100856.7688203382,-121648.87419337033,-142440.97956640233,-163233.08493943431,-184025.19031246623,-204817.29568549825,-225609.4010585302,-246401.50643156224,-267193.61180459417,-286427.388108477,-220139.03313614926,-69999.825577176976,-42370.360348675094,-47269.056724974595,-52167.75310127408,-57066.449477573558,-61965.145853873059,-66863.842230172566,-71762.538606472051,-76661.234982771522,-81559.931359071037,-85943.008295593419,-62112.918981751172,-10785.81403441126,2.9427521822546923E-9,2.9420546767919375E-9,2.9413571713291819E-9,2.9406596658664263E-9,2.9399621604036715E-9,2.9392646549409159E-9,2.9385671494781603E-9,2.9378696440154056E-9,2.9371721385526499E-9,2.9364746330898943E-9,2.9357771276271396E-9,2.935079622164384E-9,2.9343821167016284E-9,2.9336846112388736E-9,2.932987105776118E-9,2.9322896003133628E-9,2.9315920948506076E-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:",6431740.7891265852,0,0,0,0,11646.163298857107,234701.40868811621,557003.29879395175,650122.07717721851,614955.78029125626,580524.37598365766,546772.7473110453,513649.91110079549,481101.89158958994,448950.80116405425,416973.72025240253,387851.62004712381,363043.3377391781,340226.42795393412,317892.3034005427,295558.17884715123,273224.05429375963,250889.92974036813,228555.80518697662,206221.68063358509,183942.0867093218,162784.32817592926,144296.15295845756,127999.76071672833,112292.87289656316,96585.985076398036,80879.097256232897,65172.209436067744,49465.321615902605,33758.433795737459,18051.54597557232,2344.6581554071786,-13362.22966475795,-29069.117484923096,-44776.005305088212,-60482.893125253337,-76189.780945418461,-91896.668765583556,-107603.55658574858,-123310.44440591354,-139017.33222607855,-154724.22004624354,-170431.10786640851,-186137.9956865735,-201844.88350673852,-211864.88737295254,-154055.07168420855,-62118.024479388987,-32007.653143187184,-35708.253590671593,-39408.85403815598,-43109.454485640366,-46810.054933124753,-50510.65538060914,-54211.255828093534,-57911.856275577949,-61612.456723062329,-63433.073355765067,-42895.542556258479,-11193.847673894579,2.2217983747923965E-9,2.221271461338425E-9,2.220744547884453E-9,2.2202176344304811E-9,2.2196907209765096E-9,2.2191638075225376E-9,2.2186368940685657E-9,2.2181099806145934E-9,2.2175830671606218E-9,2.2170561537066499E-9,2.2165292402526784E-9,2.2160023267987064E-9,2.2154754133447349E-9,2.214948499890763E-9,2.2144215864367906E-9,2.2138946729828191E-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",23481836.149166763,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0035533756017685E-11,-485.20575909798936,-964.33884428226884,1814.9177254758397,-1618.0574116174103,2733.9165215064422,6522.6751101938135,10804.259784661117,16152.123753968379,19854.371137351263,25763.366864682554,32386.275956722209,38723.538318659244,47291.137336226908,57007.106880220206,72714.94443379539,64281.002999211581,69578.381094325377,73281.717300877004,76550.862179624906,78691.549487786047,83217.688139326827,84340.74823655744,84451.133082833723,84593.195295614409,94706.408990658238,101095.4042914774,101095.40429147729,98374.545289806323,98374.545289811795,98374.545289808535,98374.545289810863,98374.545289809117,98374.545289809001,98374.545289809932,98374.545289811329,98374.545289807837,98374.545289810398,98374.545289807953,98374.545289811329,96263.59124734893,96263.591247349977,96263.591247350327,96263.591247349745,96263.591247350327,96263.591247349046,96263.591247350792,96263.591247349512,96263.591247350327,96263.59124735021,96263.591247347766,96263.591247351142,94310.958758075605,94310.958758076187,94310.958758074674,94310.958758072928,94310.958758076129,94310.958758074965,94310.958758074034,94310.958758074965,94310.958758075896,94310.958758075954,94310.958758074034,94310.958758074965,92504.773705495347,92504.773705495289,92504.773705497209,92504.773705494648,92504.773705496045,92504.773705495405,92504.773705494648,92504.773705496278,92504.773705496977,92504.773705494357,92504.773705494648,92504.773705497209,90834.052531858848,90834.052531860129,90834.052531859779,90834.052531859139,90834.052531860012,90834.052531859896,90834.052531859139,90834.052531858848,90834.052531861002,90834.052531859139,90834.052531859837,90834.052531859139,89326.363868282293,89326.363868281245,89326.363868282293,89326.363868283399,89326.363868281362,89326.363868281536,89326.363868284156,89326.363868282235,89326.363868283399,89326.363868279499,89326.363868284097,89326.363868283544,88639.507408885402,88639.507408889098,88639.507408885605,88639.507408885343,88639.507408889331,88639.507408885402,88639.507408889214,88639.507408885605,88639.507408887235,88639.507408887235,88639.507408885402,88639.507408887264,88551.454030943452,88551.454030941328,88551.454030942405,88551.45403094322,88551.454030941561,88551.454030940426,88551.454030943452,88551.454030942608,88551.454030941633,88439.18274938906,88081.630655176559,86877.955166597429,84432.73614678884,81793.974696274643,79117.333940152632,76488.643087257718,73702.175125799229,71233.230360884278,69236.894015345228,68485.154839610943,67928.341857114327,67435.953804911085,66945.84595697686,66456.552268807165,66028.891061459362,65725.97097449073,65488.284337987978,65342.953736757045,65179.76315806662,65016.040596822742,64962.534011941549,64910.570306327383,64858.358730235675,61717.06227808792,61702.937499768799,61702.93749976973,61702.937499770167,61702.937499766937,61702.937499769701,61702.93749976973,61702.937499768304,61702.93749976973,61702.93749976877,61702.937499767839,61702.937499770196,61702.93749976877,61702.937499767868,61702.93749976877,61702.937499771127,61702.937499767839,61702.93749976877,61702.937499770196,61702.937499769701,61702.937499766937,61702.937499769701,61702.937499768799,61702.937499769236,61702.93749976973,61702.93749976877,61702.937499768304,61702.937499768799,61702.937499769701,61702.937499767868,61702.93749976877,61702.937499771127,61702.937499766907,61702.93749976973,61702.937499770167,61702.93749976877,61702.937499767868,61702.937499769701,61702.937499768799,61702.937499769236,61702.937499768799,61702.937499769701,61702.937499768334,61702.93749976877,61702.937499769701,61702.937499767868,61702.93749976877,61702.937499771127,61702.937499766915,61702.93749976973,61702.937499770167,61702.937499768799,61702.937499767839,61702.93749976877,61702.93749976973,61702.93749976925,61702.937499768785,61702.937499769701,61702.937499768319,61702.937499768785,61702.937499769716,61702.937499766922,61702.937499770182,61702.937499770647,61702.937499766922,61702.937499769716,61702.937499770167,61702.937499768785,61702.937499767853,61702.937499768785,61702.937499770182,61702.937499768785,61702.937499768785,61702.937499769716,61702.937499767373,61702.937499769716,61702.937499768785,61702.937499768785,61702.93749976925,61702.937499769716,61702.937499768799,61702.937499769258,61702.937499768785,61702.937499768792,61702.937499768792,61702.937499768326,61702.937499769723,61401.110123482795,61401.110123481863,61401.110123481398,61401.110123482336,61401.110123481863,61401.110123482329,61401.110123483719,61401.110123481863,61401.110123482322,61401.11012348326,61401.110123481856,61401.110123482329,55497.60378714429,55497.6037871429,55497.603787142893,55497.603787143831,55497.603787143365,55497.6037871429,55497.603787143831,55497.603787143365,55497.603787143831,55497.6037871429,55497.603787143365,55497.603787143365,46637.949843134462,46637.949843133996,46637.949843134462,46637.949843133996,46637.949843134462,46637.949843133996,46637.949843134462,46637.949843133996,46637.949843134462,46637.949843133996,46637.949843134462,46637.949843133996,43379.974859176902,43379.974859177601,43379.974859177368,43379.974859176669,43379.974859177135,43379.974859177368,43379.974859176669,43379.974859177135,43379.974859177601,43379.974859177135,43379.974859177135,43379.974859176902,43379.974859177135,43379.974859177601,43379.974859176902,43379.974859176669,43379.974859177368,43379.974859177135,43379.974859177135,43379.974859176902,43379.974859177368,43379.974859177368,43379.974859176902,43379.974859177135,43379.974859177135,43379.974859177135,43379.974859177368,43379.974859176902,43379.974859177135,43379.974859177601,43379.974859176669,43379.974859176902,43379.974859177135,43379.974859177368,43379.974859177135,43379.974859176902,43379.974859177368,43379.974859177368,43379.974859176902,43379.974859177135,43379.974859177135,43379.974859177019,43379.974859177368,43379.974859177251,43379.974859176786,43379.974859177368,43379.974859177251,43379.974859177019,43379.974859177135,43379.974859177019,43379.974859177368,43379.974859177251,43379.974859177019,43379.974859177368,43379.974859177135,43379.974859177135,43379.974859177135,43379.974859177077,43379.97485917731,43379.974859176902,43379.974859177077,43379.97485917731,43379.974859177193,43379.974859177077,43379.974859177077,43379.974859177135,43379.974859177339,43379.974859177106,43379.974859177106,43379.974859177353,43379.974859177106,43379.974859177113,43379.974859177099,43379.974859176873,43379.974859177339,43379.974859177113,43379.97485917712,43379.97485917731,43379.974859177135,43379.974859177077,43379.974859177135,43379.974859177077,43379.974859177368,43379.974859177135,43379.974859177077,43379.97485917731,43379.974859177077,43379.974859177077,43379.974859176902,43379.974859177077,43379.974859177368,43379.974859177135,43379.974859177135,43379.974859177251,43379.974859177251,43379.974859177135,43379.974859177019,43379.974859177135,43379.974859177368,43379.974859176902,43379.974859177135,43379.974859177135,43379.974859177251,43379.974859177251,43379.974859177019,43379.974859177251,43379.974859176902,43379.974859177368,43379.974859177135,43379.974859177019,43379.974859177019,43379.974859177368,43379.974859177135,43379.974859176902,43379.974859177251,43379.974859177135,43379.974859177135,43379.974859177251,43379.974859177019,43379.974859177135,43379.974859177251,43379.974859177019,43379.974859177019,43379.974859177135,43379.974859177368,43379.974859176786,43379.974859177251,43379.974859177135,43379.974859176786,43379.974859177251,43379.974859177484,43379.974859176902,43379.974859176902,43379.974859177251,43379.974859177484,43379.974859176786,43379.974859176902,43379.974859177251,43379.974859177251,43379.974859177135,43379.974859177135,43379.974859177251,43379.974859177251,43379.974859177019,43379.974859176669,43379.974859177717,43379.974859177251,43379.974859176669,43379.974859177135,43379.974859177251,43379.974859177135,43379.974859177135,43379.974859177251,43379.974859177193,43379.974859177193,43379.974859176669,43379.974859177193,43379.974859177251,43379.974859177659,43379.974859177077,43379.974859176727,43379.974859177135,43379.974859177077,43379.974859176669,43379.974859177135,43379.974859177659,43379.974859177077,43379.974859177135,43379.974859176727,43379.974859177077,43379.974859177135,43379.974859176669,43379.974859177542,43379.974859177193,43379.974859177135,43379.974859177077,43379.974859176698,43379.974859177164,43379.974859177106,43379.974859176204,43379.974859176669,43379.974859176669,43379.974859176669,43379.97485917664,43379.974859176233,43379.974859176669,43379.97485917664,43379.974859176669,43379.974859176669,43379.974859176669,43379.974859176669,43379.974859176669,43379.974859176204,43379.974859176684,43379.974859176669,43379.974859176225,43379.974859177135,43379.974859176684,43379.974859176677,43379.974859176684,43379.974859177142,43379.974859176211,43379.974859177142,43379.974859176211,43379.974859177149,43379.974859177149,43379.974859176218,43379.974859177135,43379.974859177142,43379.974859176204,43379.974859177149,43379.974859176218,43379.974859177135,43379.974859176175,43379.974859177135,43379.974859176204,43379.974859177106,43379.974859177164,43379.974859176204,43379.974859177135,43379.974859176175,43379.974859177135,43379.974859176233,43379.974859177106,43379.974859177106,43379.974859176233,43379.974859177135,43379.974859176204,43379.974859177135,43379.974859176145,43379.974859177193,43379.974859176204,43379.974859177077,43379.974859177193,43379.974859176204,43379.974859177077,43379.974859176204,43379.974859177135,43379.974859176262,43379.974859177077,43379.974859176204,43379.974859177193,43379.974859177077,43379.974859176204,43379.974859177193,43379.974859176204,43379.974859177251,43379.974859176262,43379.974859177193,43379.974859177193,43379.974859176262,43379.974859177193,43379.974859176262,43379.974859177135,43379.97485917632,43379.974859177135,43379.974859176204,43379.974859177251,43379.974859177135,43379.974859176204,43379.974859177135,43379.97485917632,43379.974859177251,43379.974859176204,43379.974859177135,43379.974859177251,43379.974859176204,43379.974859177135,43379.974859176204,43379.974859177251,43379.97485917632,43379.974859177135,26878.764240436256,-13133.681738283483,-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,-29439.284635305521,417.0265467742002,288.97575591446463,177.54600799828864,-826954.12888680876,10281.554456480722,10220.481371849894,10220.481371849777,10220.481371849777,10220.481371849894,10220.481371849777,10220.481371849777,10220.481371849777,10220.48137185001,10220.481371849777,10220.481371849777,10220.481371849777,10220.48137185001,10220.481371849777,10220.481371849777,10220.481371849777,10220.481371849544,10220.48137185001,10220.481371849777,10220.481371849777,10220.48137185001,10220.481371849777,10220.481371849777,10220.481371849777,10220.481371849777,10220.48137185001,10220.481371849777,10220.481371849777,10220.48137185001,10220.481371849777,10220.481371849777,10220.481371849544,10220.481371849777,10220.48137185001,10220.481371849777,10220.481371849777,10220.48137185001,10220.481371849777,10220.481371849777,10220.481371849777,10220.481371849777,10220.48137185001,10220.481371849777,10220.481371849777,10220.48137185001,10220.481371849544,10220.481371849777,10220.481371849777,10220.481371849777,10220.48137185001,10220.481371849777,10220.481371849777,10220.48137185001,10220.481371849777,10220.481371849777,10220.481371849777,10220.481371849777,10220.48137185001,10220.481371849777,10220.481371849777,10220.481371849777,10220.481371849777,10220.481371849777,10220.481371849777,10220.481371849777,10220.48137185001,10220.481371849777,10220.481371849777,10220.48137185001,10220.481371849777,10220.481371849777,10220.481371849777,10220.481371849777,10220.48137185001,10220.481371849544,10220.481371849777,10220.48137185001,10220.481371849777,10220.481371849777,10220.481371849777,10220.481371849777,10220.48137185001,10220.481371849777,10220.481371849777,10220.48137185001,10220.481371849777,10220.481371849777,10220.481371849777,10220.481371849777,10220.481371849777,10220.481371849777,10220.481371849777,10220.48137185001,10220.481371849777,10220.481371849777,10220.481371849777,10220.481371849777,10220.48137185001,10220.481371849777,10220.481371849777,10220.48137185001,10220.481371849777,10220.481371849777,10220.481371849544,10220.481371849777,10220.48137185001,10220.481371849777,10220.481371849777,10220.48137185001,10220.48137185001,10220.481371849777,10220.481371849777,10220.481371849777,10220.481371850243,10220.481371849777,10220.481371849777,10220.481371849777,10220.481371850243,10220.481371849777,4749.2499638153249,-8502.2671303502266,-28524.785123226698,-51453.603476691525,-50619.218806717079,-55919.384776965715,-63927.096356383525,-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,-13240.371434762315,-3341.0784228811963,-3383.0064832546623,-3418.4126880954127,-277663.99051170191,26.311431962032696,1.4552527940600292E-12,1.455252794054239E-12,1.4552527940538254E-12,1.4552527940674739E-12,1.4552527940538254E-12,1.455252794054239E-12,1.4552527940604428E-12,1.4552527940666467E-12,1.455252794054239E-12,1.4552527940538254E-12,1.4552527940608564E-12,1.4552527940604428E-12,1.455252794054239E-12,1.4552527940604428E-12,1.4552527940600292E-12,1.4552527940608564E-12,1.4552527940538254E-12,1.4552527940608564E-12,1.4552527940670603E-12,1.455252794054239E-12,1.4552527940538254E-12,1.4552527940604428E-12,1.4552527940604428E-12,1.4552527940538254E-12,1.4552527940608564E-12,1.4552527940604428E-12,1.4552527940608564E-12,1.4552527940538254E-12,1.4552527940604428E-12,1.4552527940538254E-12,1.4552527940608564E-12,1.4552527940604428E-12,1.4552527940604428E-12,1.455252794054239E-12,1.4552527940604428E-12,1.4552527940604428E-12,1.4552527940538254E-12,1.455252794054239E-12,1.4552527940670603E-12,1.4552527940604428E-12,1.455252794054239E-12,1.4552527940538254E-12,1.4552527940670603E-12,1.4552527940538254E-12,1.455252794054239E-12,1.4552527940604428E-12,1.4552527940670603E-12,1.455252794054239E-12,1.4552527940538254E-12,1.4552527940604428E-12,1.4552527940670603E-12,1.4552527940538254E-12,1.455252794054239E-12,1.4552527940670603E-12,1.455252794054239E-12,1.4552527940538254E-12,1.4552527940600292E-12,1.4552527940674739E-12,1.4552527940538254E-12,1.455252794054239E-12,1.4552527940604428E-12,1.4552527940604428E-12,1.455252794054239E-12,1.4552527940600292E-12,1.4552527940608564E-12,1.4552527940604428E-12,1.4552527940538254E-12,1.4552527940608564E-12,1.4552527940538254E-12,1.4552527940608564E-12,1.4552527940600292E-12,1.4552527940604428E-12,1.455252794054239E-12,1.4552527940604428E-12,1.4552527940608564E-12,1.4552527940538254E-12,1.455252794054239E-12,1.4552527940666467E-12,1.4552527940604428E-12,1.455252794054239E-12,1.4552527940538254E-12,1.4552527940674739E-12,1.4552527940604428E-12,1.4552527940538254E-12,1.4552527940538254E-12,1.4552527940670603E-12,1.455252794054239E-12,1.4552527940538254E-12,1.4552527940670603E-12,1.4552527940608564E-12,1.4552527940538254E-12,1.4552527940538254E-12,1.4552527940670603E-12,1.4552527940538254E-12,1.455252794054239E-12,1.4552527940604428E-12,1.4552527940674739E-12,1.4552527940538254E-12,1.4552527940534118E-12,1.4552527940608564E-12,1.4552527940604428E-12,1.455252794054239E-12,1.4552527940604428E-12,1.4552527940608564E-12,1.4552527940604428E-12,1.4552527940534118E-12,1.4552527940608564E-12,1.4552527940538254E-12,1.4552527940608564E-12,1.4552527940604428E-12,1.4552527940604428E-12,1.455252794054239E-12,1.4552527940600292E-12,1.4552527940608564E-12,1.4552527940604428E-12,1.455252794054239E-12,1.4552527940604428E-12,1.4552527940604428E-12,1.455252794054239E-12,1.4552527940534118E-12,1.4552527940674739E-12,1.4552527940604428E-12,1.4552527940538254E-12,1.4552527940608564E-12,1.4552527940604428E-12,1.455252794054239E-12,1.4552527940534118E-12,1.4552527940674739E-12,1.4552527940604428E-12,1.4552527940538254E-12,1.455252794054239E-12,1.4552527940670603E-12,1.455252794054239E-12,1.4552527940534118E-12,1.4552527940608564E-12,1.4552527940670603E-12,1.4552527940538254E-12,1.455252794054239E-12,1.4552527940604428E-12,1.4552527940608564E-12,1.4552527940534118E-12,1.4552527940604428E-12,1.4552527940608564E-12,1.4552527940604428E-12,1.455252794054239E-12,1.4552527940604428E-12,1.4552527940608564E-12,1.4552527940600292E-12,1.4552527940538254E-12,1.4552527940608564E-12,1.4552527940538254E-12,1.4552527940608564E-12,1.4552527940604428E-12,1.4552527940600292E-12,1.4552527940608564E-12,1.4552527940538254E-12,1.4552527940608564E-12,1.4552527940538254E-12,1.4552527940604428E-12,1.4552527940608564E-12,1.4552527940600292E-12,1.455252794054239E-12,1.4552527940604428E-12,1.4552527940608564E-12,1.4552527940538254E-12,1.4552527940538254E-12,1.4552527940674739E-12,1.4552527940600292E-12,1.455252794054239E-12,1.4552527940538254E-12,1.4552527940670603E-12,1.455252794054239E-12,1.4552527940538254E-12,1.4552527940608564E-12,1.4552527940666467E-12,1.455252794054239E-12,1.4552527940538254E-12,1.4552527940604428E-12,1.4552527940674739E-12,1.4552527940538254E-12,1.455252794054239E-12,1.4552527940600292E-12,1.4552527940604428E-12,1.455252794054239E-12,1.4552527940604428E-12,1.4552527940674739E-12,1.4552527940538254E-12,1.455252794054239E-12,1.4552527940600292E-12,1.4552527940604428E-12,1.455252794054239E-12,1.4552527940604428E-12,1.4552527940608564E-12,1.4552527940604428E-12,1.4552527940538254E-12,1.4552527940604428E-12,1.4552527940538254E-12,1.4552527940608564E-12,1.4552527940604428E-12,1.4552527940608564E-12,1.4552527940538254E-12,1.4552527940604428E-12,1.4552527940604428E-12,1.4552527940538254E-12,1.455252794054239E-12]
[null,null,null,null,null,null,101,"Total Equity Flows:",21836089.555233616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-74738.176738700364,-74940.941710147017,-136750.7767693965,-137123.36897200459,-137498.44901744759,-137876.2527693609,-207439.60080301971,-208010.60328486198,-241591.72723793908,-257749.08466514471,-489190.82714421634,-852031.4283470487,-941984.19836939487,-930459.06000422197,-866479.36440143315,-975617.24652610603,-1117348.1341786773,-1070714.5732026813,-1067882.00404631,-1136426.7515043754,-1131412.0594430773,-1138281.6568643451,-1027073.0810948983,-1056620.3016302991,-1078237.6014057293,-1075685.3381067186,-765222.990507585,-288486.74826218159,-26180.273660398841,97567.449402918355,204105.74073959398,204897.13823795356,204675.81600907361,-2266568.9672605009,285429.75799327833,290957.28087352059,290095.80845294369,286525.06972239231,285686.78268521349,284848.49564802588,284010.20861084393,283171.92157365795,282333.63453647355,281495.34749929019,280657.0604621073,279818.77342491952,278980.48638773785,278142.19935055118,277303.91231337027,274363.65466718638,273543.33449692884,272723.0143266705,271902.69415641128,271082.37398615328,270262.05381589336,269441.73364563647,268621.41347537655,267801.09330511867,266980.77313485992,266160.45296459884,265340.13279434363,262575.48981076252,261771.78899241067,260968.08817405676,260164.38735570258,259360.68653735341,258556.98571899979,257753.28490064645,256949.58408229492,256145.88326394345,255342.18244559105,254538.48162723667,253734.78080888523,251132.58138820983,250344.2534703706,249555.92555253333,248767.59763469157,247979.26971685374,247190.94179901399,246402.61388117401,245614.28596333644,244825.95804549794,244037.63012765616,243249.30220981731,242460.97429198064,240009.03516699048,239234.92718212734,238460.81919726261,237686.71121239749,236912.60322753395,236138.49524266942,235364.38725780422,234590.27927293946,233816.17128807722,233042.06330321095,232267.9553183472,231493.84733348209,229218.46664501855,228457.19058010867,227695.91451520086,226934.63845029307,226173.36238538218,225412.08632047349,224650.81025556722,223889.53419065647,223128.25812574875,222366.98206083596,221605.70599593173,220844.42993102231,219399.21915094828,218643.78657450908,217888.3539980627,217132.92142161954,216377.48884518066,215622.05626873381,214866.62369229476,214111.19111584825,213355.75853940699,212600.3259629641,211844.89338651937,211089.46081007834,210246.34933391871,209491.6657139278,208736.98209394008,207982.29847395211,207227.61485396163,206472.9312339717,205718.24761398594,204963.56399399633,204208.88037400655,203342.40636711707,202232.66394496916,200283.4853225713,197108.39242709309,193761.53320527749,190399.56199990649,187108.2648776024,183682.38525095984,180596.5391922702,178002.42758185152,176664.68386971383,175527.47119036849,174459.17744958939,173397.37220970273,172340.57617140876,171349.3401716321,170485.97455419326,169690.15794039768,168988.33792392822,168269.97940970759,167552.48917214366,166946.14536057235,166341.79618456701,165737.64535053525,162058.08831349912,161519.21846333105,160994.53386854936,160469.84927376715,159945.16467898129,159420.48008420141,158895.79548941882,158371.11089463474,157846.42629985351,157321.74170506993,156797.05711028641,156272.37251550611,155747.68792072206,155223.00332593848,154698.31873115679,154173.63413637647,153648.94954159058,153124.26494680886,152599.58035202767,152074.89575724452,151550.21116245913,151025.52656767925,150500.84197289572,149976.15737811354,149451.47278333135,148926.7881885478,148402.10359376471,147877.41899898255,147352.73440420083,146828.04980941632,146303.36521463463,145778.68061985431,145253.99602506749,144729.31143028769,144204.62683550551,143679.94224072143,143155.25764593791,142630.57305115709,142105.88845637356,141581.20386159141,141056.51926680829,140531.8346720266,140007.15007724258,139482.46548246039,138957.78088767867,138433.09629289422,137908.41169811247,137383.72710333217,136859.04250854533,136334.35791376556,135809.67331898335,135284.98872419933,134760.30412941572,134235.61953463402,133710.93493985233,133186.25034506925,132661.56575028613,132136.88115550444,131612.19656072042,131087.51196593823,130562.82737115654,130038.1427763711,129513.45818159175,128988.77358680955,128464.0889920232,127939.40439724336,127414.71980246119,126890.03520767715,126365.35061289358,125840.66601811189,125315.98142333065,124791.29682854663,124266.61223376398,123741.92763898229,123217.24304419734,122692.55844941702,122167.87385463346,121643.18925985083,121118.50466506864,120593.82007028647,120069.13547550293,119544.45088072076,119019.76628593766,118495.08169115502,117970.39709637237,117445.7125015893,116921.02790680804,116095.80200792283,115573.6895575079,115051.57710709344,114529.46465668041,114007.35220626596,113485.23975585244,112963.12730543985,112441.01485502398,111918.90240461048,111396.78995419742,110874.67750378203,110352.5650533685,103952.07927433563,103480.23283935853,103008.38640438281,102536.53996940801,102064.69353443183,101592.84709945567,101121.00066448087,100649.1542295047,100177.30779452945,99705.461359552806,99233.614924577545,98761.768489601818,89467.970740552802,89071.529565447781,88675.088390343692,88278.64721523867,87882.206040134595,87485.764865029574,87089.32368992547,86692.882514820478,86296.441339716388,85900.000164611367,85503.558989507277,85107.117814402271,81466.557349741401,81097.827563439088,80729.097777135845,80360.367990832136,79991.638204529605,79622.908418226827,79254.178631923132,78885.448845620587,78516.719059318042,78147.98927301458,77779.259486711569,77410.52970040834,77041.799914105562,76673.070127803017,76304.340341499323,75935.610555196065,75566.880768893781,75198.150982590538,74829.421196287527,74460.691409984283,74091.961623681738,73723.231837378742,73354.50205107528,72985.772264772502,72617.042478469491,72248.312692166481,71879.582905863717,71510.853119560241,71142.123333257477,70773.393546954932,70404.66376065099,70035.933974348227,69667.204188045449,69298.474401742686,68929.744615439442,68561.014829136198,68192.285042833653,67823.555256530657,67454.825470227181,67086.095683924417,66717.365897621406,66348.636111318279,65979.906325015632,65611.176538712505,65242.446752409036,64873.716966106607,64504.987179803487,64136.257393500244,63767.527607197357,63398.797820894237,63030.068034591583,62661.338248288463,62292.608461985219,61923.878675682565,61555.148889379321,61186.419103076318,60817.689316773307,60448.959530470245,60080.229744167482,59711.499957864056,59342.770171561235,58974.040385258457,58605.310598955337,58236.580812652217,57867.851026349206,57499.121240046261,57130.391453743454,56761.661667440218,56392.931881137221,56024.202094834458,55655.4723085312,55286.742522228204,54918.012735925178,54549.282949621949,54180.553163319411,53811.823377016175,53443.093590713179,53074.363804410372,52705.634018107186,52336.904231804125,51968.174445501172,51599.44465919811,51230.714872895391,50861.985086592162,50493.255300289093,50124.525513986322,49755.795727683078,49387.065941380075,49018.33615507689,48649.606368774068,48280.876582471348,47912.146796168105,47543.417009865108,47174.687223562214,46805.957437259211,46437.227650956091,46068.497864652963,45699.768078350076,45331.038292047306,44962.308505743829,44593.578719441066,44224.848933138055,43856.119146835168,43487.389360532157,43118.659574228921,42749.929787926143,42381.200001622798,42012.470215320252,41643.740429017016,41275.010642713896,40906.280856410885,40537.551070108231,40168.821283804995,39800.091497501759,39431.361711199104,39062.631924895977,38693.902138592966,38325.172352290079,37956.442565986843,37587.712779683949,37218.982993381069,36850.253207077825,36481.523420774822,36112.793634471935,35744.063848169157,35375.334061865578,35006.604275563033,34637.874489259913,34269.144702956561,33900.414916654016,33531.685130351238,33162.955344047659,32794.225557744649,32425.495771441994,32056.765985139224,31688.036198835518,31319.306412532627,30950.576626229973,30581.846839926966,30213.117053623842,29844.387267320846,29475.657481017952,29106.927694714948,28738.197908411705,28369.468122108352,28000.738335806396,27632.00854950292,27263.278763199334,26894.5489768968,26525.819190593906,26157.089404290786,25788.359617987775,25419.629831684888,25050.900045381826,24682.170259078815,24313.440472775292,23944.710686472812,23575.98090016986,23207.251113867263,22838.521327563671,22469.791541260318,22101.061754957729,21732.331968654653,21363.602182351249,20994.872396048711,20626.142609746224,20257.412823442639,19888.68303713969,19519.953250836279,19151.223464533625,18782.493678230676,18413.763891927207,18045.034105625076,17676.304319321716,17307.574533018655,16938.844746715589,16570.114960412207,16201.38517410967,15832.655387806606,15463.925601502709,15095.195815200172,14726.466028897168,14357.736242594166,13989.006456291136,13620.276669987725,13251.546883685165,12882.817097382134,12514.087311079165,12145.357524776162,11776.627738473158,11407.897952170157,11039.168165867157,10670.438379563686,10301.708593261166,9932.9788069581537,9564.24902065471,9195.5192343526214,8826.7894480491632,8458.0596617461561,8089.3298754431571,7720.6000891406156,7351.8703028366863,6983.1405165346105,6614.4107302306811,6245.6809439286089,5876.9511576256091,5508.2213713216761,5139.491585019593,4770.7617987166022,4402.0320124126565,4033.3022261106048,3664.5724398066664,3295.8426535045833,2927.1128672006175,2558.3830808985799,2189.6532945946487,1820.9235082925436,1452.1937219896038,1083.4639356856362,714.7341493835695,346.00436307960189,-22.725423222435698,-391.4552095263378,-760.18499582847005,-1128.9147821314698,-1497.6445684353482,-1866.3743547374459,-2235.1041410413823,-2603.8339273434508,-2972.5637136474384,-3341.2934999493968,-3710.0232862533853,-4078.7530725555193,-4447.4828588584023,-4816.2126451623981,-5184.942431464523,-5553.672217768396,-5922.40200407047,-6291.1317903743429,-6659.8615766765333,-7028.5913629804063,-7397.321149282423,-7766.0509355855384,-8134.7807218894104,-8503.5105081914262,-8872.2402944954156,-9240.970080797375,-9609.6998671013625,-9978.4296534034384,-10347.159439706438,-10715.889226010369,-11084.619012312445,-11453.348798616375,-11822.078584918509,-12190.808371222323,-12559.538157524516,-12928.267943828445,-13296.997730130397,-13665.727516433519,-14034.45730273745,-14403.187089039526,-14771.916875343341,-15140.646661645416,-15509.376447949464,-15878.106234251531,-16246.836020554421,-16615.565806858471,-16984.295593160547,-17353.025379464478,-17721.755165766437,-18090.484952070368,-18459.214738372553,-35259.02499828679,-75329.887577640679,-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,-44820.430554602717,-14840.774775646743,-14971.826076292899,-15085.238541705705,-838703.11295927793,2003.4288253405605,1855.2220884393273,1768.347996778487,1681.4739051177648,1594.5998134571573,1507.725721796317,1420.851630135593,1333.9775384748709,1247.1034468143798,1160.2293551534249,1073.3552634927009,986.48117183197701,899.6070801714859,812.73298851052914,725.85889684980702,638.98480518908309,552.11071352812814,465.23662186786981,378.36253020691123,291.48843854619088,204.61434688569801,117.74025522474123,30.866163564019118,-56.007928096704831,-142.88201975742513,-229.75611141791805,-316.63020307887672,-403.50429473959701,-490.37838640008994,-577.25247806104665,-664.12656972176694,-751.00066138272553,-837.87475304321299,-924.74884470370591,-1011.6229363646627,-1098.4970280253849,-1185.371119685876,-1272.2452113468346,-1359.1193030075549,-1445.9933946682806,-1532.8674863290009,-1619.7415779894939,-1706.6156696504506,-1793.489761311173,-1880.3638529716641,-1967.2379446328555,-2054.1120362933425,-2140.9861279540683,-2227.8602196147885,-2314.7343112752797,-2401.6084029362382,-2488.4824945969585,-2575.3565862574515,-2662.23067791841,-2749.1047695791303,-2835.9788612398543,-2922.8529529005764,-3009.7270445610679,-3096.6011362220265,-3183.4752278827468,-3270.3493195434726,-3357.2234112041965,-3444.0975028649186,-3530.9715945256426,-3617.8456861863647,-3704.7197778468558,-3791.5938695078144,-3878.4679611685347,-3965.3420528290276,-4052.2161444899843,-4139.0902361507042,-4225.9643278114299,-4312.8384194721502,-4399.7125111326432,-4486.5866027938328,-4573.460694454322,-4660.3347861148131,-4747.2088777757717,-4834.082969436492,-4920.9570610972178,-5007.8311527579381,-5094.705244418431,-5181.5793360793878,-5268.4534277401099,-5355.327519400601,-5442.2016110615605,-5529.0757027222808,-5615.9497943830065,-5702.8238860437268,-5789.6979777044526,-5876.5720693651765,-5963.4461610258968,-6050.3202526863897,-6137.1943443473483,-6224.0684360080686,-6310.9425276687925,-6397.8166193295128,-6484.6907109900076,-6571.5648026509643,-6658.4388943116846,-6745.3129859721757,-6832.1870776331361,-6919.0611692938564,-7005.9352609548132,-7092.8093526153007,-7179.6834442757954,-7266.5575359367522,-7353.4316275974725,-7440.3057192579636,-7527.1798109186911,-7614.0539025796479,-7700.9279942403682,-7787.8020859010921,-7874.6761775613541,-7961.5502692225436,-8048.4243608832639,-8135.2984525439879,-8222.1725442042498,-8309.0466358654394,-13843.899402076464,-27079.466173284243,-46944.61919408301,-69533.529395998194,-68265.335231319259,-73112.712136337243,-80611.076170938322,-85381.667780956312,-116193.40765143126,-126799.2789512485,-151108.03448841203,-170285.24760446552,-165626.48291424004,-167998.87234913639,-156284.04444108583,-156299.89193122202,-146380.49414285884,-140547.65948686926,-97876.13785917424,-72803.050937744149,-15742.774515088184,-5773.0103413120796,-5786.3610408344684,-5792.8612141969807,-278843.83882420429,26.423255548496922,6.2703295955934125E-10,6.2702058991058603E-10,6.2700822026183608E-10,6.269958506131002E-10,6.2698348096433712E-10,6.26971111315588E-10,6.2695874166684467E-10,6.2694637201810144E-10,6.269340023693395E-10,6.2692163272058955E-10,6.2690926307184705E-10,6.2689689342309721E-10,6.2688452377434147E-10,6.2687215412559835E-10,6.268597844768484E-10,6.2684741482809969E-10,6.2683504517934313E-10,6.2682267553060063E-10,6.268103058818573E-10,6.2679793623309504E-10,6.267855665843451E-10,6.2677319693560218E-10,6.2676082728685275E-10,6.267484576380966E-10,6.267360879893542E-10,6.2672371834060425E-10,6.2671134869185524E-10,6.2669897904309867E-10,6.2668660939435576E-10,6.2667423974559961E-10,6.266618700968571E-10,6.2664950044810726E-10,6.2663713079935773E-10,6.2662476115060209E-10,6.2661239150185876E-10,6.2660002185310933E-10,6.2658765220435318E-10,6.2657528255560406E-10,6.2656291290686735E-10,6.265505432581112E-10,6.2653817360935556E-10,6.2652580396060562E-10,6.2651343431186942E-10,6.2650106466310665E-10,6.2648869501435763E-10,6.2647632536561431E-10,6.2646395571687149E-10,6.2645158606810914E-10,6.2643921641935919E-10,6.2642684677061627E-10,6.2641447712187336E-10,6.2640210747311059E-10,6.2638973782436157E-10,6.2637736817562496E-10,6.2636499852686271E-10,6.2635262887811277E-10,6.2634025922936944E-10,6.2632788958062735E-10,6.2631551993186416E-10,6.2630315028311515E-10,6.2629078063437182E-10,6.2627841098562239E-10,6.2626604133686665E-10,6.2625367168812291E-10,6.262413020393742E-10,6.2622893239062436E-10,6.2621656274186831E-10,6.2620419309312581E-10,6.2619182344436924E-10,6.2617945379562674E-10,6.2616708414687638E-10,6.2615471449812726E-10,6.2614234484937173E-10,6.261299752006284E-10,6.2611760555187938E-10,6.2610523590312282E-10,6.260928662543737E-10,6.2608049660563657E-10,6.2606812695688083E-10,6.260557573081251E-10,6.2604338765937525E-10,6.2603101801063937E-10,6.260186483618828E-10,6.2600627871312675E-10,6.2599390906437722E-10,6.2598153941564103E-10,6.2596916976687877E-10,6.2595680011812883E-10,6.2594443046939253E-10,6.2593206082063679E-10,6.2591969117188023E-10,6.2590732152313069E-10,6.258949518743945E-10,6.2588258222563183E-10,6.2587021257688271E-10,6.2585784292813949E-10,6.2584547327939698E-10,6.258331036306338E-10,6.2582073398188385E-10,6.2580836433314187E-10,6.2579599468439192E-10,6.2578362503563618E-10,6.2577125538689296E-10,6.2575888573814384E-10,6.2574651608939399E-10,6.2573414644063732E-10,6.2572177679189544E-10,6.2570940714313888E-10,6.2569703749439638E-10,6.2568466784564643E-10,6.2567229819689689E-10,6.2565992854814116E-10,6.2564755889939741E-10,6.2563518925064891E-10,6.2562281960189897E-10,6.2561044995314333E-10,6.255980803044E-10,6.2558571065565047E-10,6.2557334100689473E-10,6.2556097135814447E-10,6.25548601709409E-10,6.2553623206065244E-10,6.2552386241189639E-10,6.2551149276315389E-10,6.2549912311440394E-10,6.2548675346564841E-10,6.2547438381689805E-10,6.2546201416816258E-10,6.2544964451940601E-10,6.2543727487064986E-10,6.2542490522190074E-10,6.2541253557316403E-10,6.2540016592440178E-10,6.2538779627565152E-10,6.2537542662690954E-10,6.253630569781661E-10,6.2535068732940344E-10,6.2533831768065432E-10,6.2532594803191099E-10,6.2531357838316197E-10,6.2530120873440499E-10,6.2528883908566249E-10,6.2527646943691337E-10,6.2526409978816353E-10,6.2525173013940779E-10,6.2523936049066456E-10,6.2522699084191555E-10,6.2521462119316518E-10,6.2520225154440945E-10,6.2518988189566694E-10,6.2517751224691038E-10,6.2516514259816788E-10,6.2515277294941814E-10,6.2514040330066809E-10,6.2512803365191948E-10,6.2511566400316302E-10,6.2510329435442052E-10,6.2509092470566396E-10,6.2507855505692104E-10,6.2506618540817202E-10,6.2505381575942166E-10,6.2504144611066634E-10,6.2502907646192301E-10,6.2501670681317399E-10,6.2500433716441743E-10,6.2499196751566789E-10,6.2497959786693221E-10,6.2496722821817524E-10,6.2495485856941991E-10,6.2494248892066997E-10,6.2493011927193367E-10,6.2491774962317131E-10,6.2490537997442147E-10,6.2489301032567907E-10,6.2488064067693533E-10,6.2486827102817349E-10,6.2485590137942354E-10,6.2484353173068062E-10,6.2483116208193812E-10,6.2481879243317504E-10,6.2480642278442592E-10,6.2479405313568218E-10,6.2478168348693316E-10,6.2476931383817732E-10,6.247569441894341E-10,6.247445745406917E-10,6.2473220489192862E-10,6.247198352431795E-10,6.2470746559443575E-10,6.2469509594568663E-10,6.246827262969309E-10,6.2467035664818757E-10,6.2465798699943855E-10,6.2464561735068871E-10,6.2463324770193256E-10,6.2462087805318964E-10,6.2460850840443359E-10,6.2459613875569109E-10,6.2458376910694114E-10,6.2457139945819213E-10,6.2455902980943556E-10,6.2454666016069264E-10,6.2453429051194311E-10,6.2452192086318706E-10,6.2450955121443794E-10]
[null,null,null,null,null,null,105,"Debt Principal Payment:",20428108.889712203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-422.12518764662491,-839.36144050271105,1576.6298290504201,-1410.9409143136436,2372.3285562447563,5665.3388251422366,9386.8769857244479,14036.550858346163,17254.138725978126,22393.275069537103,28152.715561430141,33665.94028310883,41120.220713869567,49573.78608495582,63240.937233890756,55900.598791785924,60509.395569540065,63731.463740020539,66575.959228039661,68438.562121939496,72376.932846524986,73353.989404841515,73449.983828924785,73573.535269678177,82368.990215929516,87927.350279368926,87927.350279367412,85560.891409862437,85560.89140986558,85560.891409864067,85560.89140986267,85560.891409863369,85560.89140986267,85560.891409863601,85560.89140986558,85560.891409863369,85560.891409863601,85560.89140986267,85560.891409863136,83724.451070505893,83724.451070503215,83724.451070503041,83724.45107050467,83724.451070503739,83724.451070503041,83724.451070504438,83724.451070504438,83724.45107050467,83724.451070501993,83724.451070504554,83724.451070504321,82025.743756597338,82025.74375659728,82025.743756594311,82025.743756595475,82025.743756596406,82025.743756597338,82025.743756595475,82025.743756596406,82025.743756597338,82025.743756597396,82025.743756595184,82025.743756596406,80454.43949123082,80454.43949123146,80454.43949123245,80454.439491232682,80454.439491229656,80454.43949123245,80454.439491232682,80454.439491231518,80454.43949123245,80454.439491230529,80454.439491232682,80454.439491230587,79000.983045769914,79000.983045769681,79000.983045770321,79000.983045768749,79000.98304576939,79000.98304577067,79000.983045768458,79000.983045770554,79000.983045769215,79000.983045768982,79000.983045770146,79000.983045768924,77689.349574773107,77689.349574771884,77689.349574770546,77689.349574774213,77689.349574770458,77689.34957477235,77689.349574774154,77689.349574770837,77689.349574774358,77689.3495747704,77689.349574772263,77689.349574774387,77091.761028310168,77091.761028312932,77091.761028312234,77091.761028310488,77091.761028313194,77091.761028311099,77091.761028312932,77091.761028312118,77091.761028312962,77091.761028311099,77091.761028311099,77091.761028312962,77015.148144351144,77015.148144352279,77015.148144353007,77015.148144351377,77015.148144352162,77015.148144351377,77015.148144352061,77015.148144352352,77015.148144352061,76917.606657669312,76606.964356165496,75561.207108168921,73436.792073553879,71144.225583739433,68818.749378752138,66534.931968699966,64114.037632662454,61969.008404102991,60234.583884371852,59581.468111249298,59097.706558951832,58669.917770827175,58244.110102050399,57819.009676914095,57447.455561909635,57184.276991172737,56977.773721920901,56851.509850585971,56709.729248444222,56567.48643981541,56520.999604024364,56475.853353939085,56430.491753356357,53701.320989183449,53689.048356290456,53689.048356291358,53689.048356291853,53689.048356289495,53689.048356290921,53689.048356291358,53689.048356290426,53689.048356291853,53689.048356291358,53689.048356289059,53689.048356291358,53689.048356291387,53689.048356289961,53689.048356291387,53689.048356291823,53689.048356289524,53689.048356291358,53689.048356291823,53689.048356290456,53689.048356289961,53689.048356291387,53689.048356291823,53689.048356290456,53689.048356290426,53689.048356291853,53689.048356289495,53689.048356291853,53689.048356291358,53689.048356288557,53689.048356291853,53689.048356292289,53689.04835628999,53689.048356291358,53689.048356290456,53689.048356291823,53689.048356289524,53689.048356291823,53689.048356290456,53689.048356290426,53689.048356291853,53689.048356291358,53689.048356289961,53689.048356290456,53689.048356291823,53689.048356289524,53689.048356291372,53689.048356292755,53689.04835628951,53689.048356290441,53689.048356291838,53689.048356291372,53689.048356289975,53689.048356290441,53689.048356291838,53689.048356290441,53689.048356291372,53689.048356290907,53689.048356289495,53689.048356291838,53689.048356291372,53689.04835628951,53689.048356291838,53689.048356291372,53689.048356289975,53689.048356291372,53689.048356290907,53689.048356291838,53689.04835628951,53689.048356291372,53689.048356290892,53689.048356290441,53689.048356291838,53689.048356290907,53689.048356289975,53689.048356291372,53689.048356290907,53689.048356290441,53689.048356290441,53689.048356292304,53689.048356290448,53689.048356290914,53689.048356290907,53689.048356290448,53689.04835629138,53689.048356289983,53689.048356291372,53426.538427849926,53426.538427849446,53426.538427848995,53426.53842784898,53426.538427849919,53426.538427849446,53426.538427850377,53426.538427849446,53426.538427850144,53426.538427849679,53426.538427849213,53426.538427849679,48291.151171398553,48291.151171397389,48291.151171397622,48291.151171398087,48291.151171397854,48291.151171397389,48291.15117139832,48291.151171397389,48291.151171398786,48291.151171397389,48291.151171397389,48291.15117139832,40583.59713686449,40583.59713686449,40583.597136864722,40583.597136864257,40583.59713686449,40583.597136864722,40583.59713686449,40583.597136864722,40583.597136864722,40583.59713686449,40583.597136864722,40583.597136864257,37748.920430341735,37748.920430341735,37748.920430341735,37748.920430341503,37748.920430341503,37748.920430341968,37748.920430341503,37748.920430341503,37748.920430341735,37748.920430341503,37748.920430341968,37748.92043034127,37748.920430341735,37748.920430341968,37748.920430341503,37748.92043034127,37748.920430341968,37748.920430341503,37748.920430341735,37748.920430341503,37748.920430341735,37748.920430341968,37748.92043034127,37748.920430341735,37748.920430341503,37748.920430341735,37748.920430341503,37748.920430341735,37748.920430341503,37748.920430341968,37748.920430341503,37748.920430341503,37748.920430341735,37748.920430341735,37748.920430341735,37748.92043034127,37748.920430341735,37748.920430341968,37748.920430341503,37748.920430341386,37748.920430341852,37748.920430341503,37748.920430341735,37748.920430341619,37748.920430341735,37748.920430341735,37748.920430341619,37748.920430341735,37748.920430341503,37748.920430341503,37748.920430341735,37748.920430341852,37748.920430341619,37748.920430341735,37748.920430341852,37748.920430341444,37748.920430341561,37748.920430341735,37748.920430341735,37748.920430341561,37748.920430341503,37748.920430341968,37748.920430341561,37748.920430341503,37748.920430341765,37748.920430341561,37748.920430341765,37748.920430341503,37748.920430341779,37748.920430341765,37748.920430341532,37748.92043034175,37748.920430341524,37748.920430341517,37748.920430341757,37748.920430341757,37748.920430341546,37748.92043034175,37748.920430341765,37748.920430341503,37748.920430341561,37748.920430341735,37748.920430341794,37748.920430341503,37748.920430341619,37748.920430341794,37748.920430341619,37748.920430341619,37748.920430341503,37748.920430341619,37748.920430341735,37748.920430341735,37748.920430341503,37748.920430341852,37748.920430341735,37748.920430341503,37748.920430341619,37748.920430341735,37748.920430341735,37748.920430341619,37748.920430341503,37748.920430341735,37748.920430341619,37748.920430341735,37748.920430341619,37748.920430341619,37748.920430341619,37748.920430341619,37748.920430341735,37748.920430341619,37748.920430341503,37748.920430341852,37748.920430341503,37748.920430341735,37748.920430341386,37748.920430341852,37748.920430341619,37748.920430341619,37748.920430341735,37748.920430341503,37748.920430341852,37748.920430341386,37748.920430341735,37748.920430341619,37748.920430341735,37748.92043034127,37748.920430341852,37748.920430341619,37748.920430341386,37748.920430341852,37748.920430341735,37748.920430341503,37748.920430341386,37748.920430341852,37748.920430341735,37748.920430341619,37748.92043034127,37748.920430341968,37748.920430341619,37748.920430341386,37748.920430341852,37748.920430341619,37748.920430341968,37748.920430341561,37748.920430341328,37748.920430341677,37748.92043034191,37748.920430341095,37748.920430341619,37748.920430342143,37748.920430341619,37748.920430341619,37748.920430341677,37748.920430341619,37748.920430341619,37748.920430341153,37748.920430342143,37748.920430341677,37748.920430341619,37748.920430341561,37748.920430341619,37748.920430341619,37748.920430341561,37748.920430341561,37748.920430341561,37748.920430341677,37748.920430341561,37748.920430342027,37748.920430341153,37748.920430341561,37748.920430341619,37748.920430341561,37748.92043034159,37748.920430341619,37748.920430341561,37748.920430342056,37748.920430341124,37748.920430341619,37748.920430341561,37748.920430340659,37748.920430341124,37748.920430341619,37748.920430341095,37748.920430341124,37748.920430341124,37748.920430341153,37748.920430341561,37748.920430340659,37748.920430341124,37748.92043034159,37748.920430341124,37748.920430341124,37748.920430341139,37748.920430341139,37748.92043034159,37748.92043034068,37748.920430341124,37748.920430341605,37748.920430341139,37748.920430341139,37748.920430341597,37748.920430341132,37748.920430341132,37748.920430341597,37748.920430341132,37748.920430341605,37748.920430341605,37748.920430341132,37748.920430341139,37748.920430341583,37748.920430341139,37748.920430341139,37748.92043034159,37748.92043034111,37748.920430341124,37748.92043034159,37748.92043034111,37748.920430341124,37748.920430341153,37748.920430341561,37748.92043034159,37748.920430340659,37748.920430341619,37748.920430341561,37748.920430340659,37748.92043034159,37748.920430341619,37748.92043034063,37748.92043034159,37748.920430341561,37748.920430340717,37748.920430341561,37748.920430341561,37748.920430340746,37748.920430341561,37748.920430341561,37748.92043034063,37748.920430341619,37748.920430341619,37748.92043034063,37748.920430341561,37748.920430341619,37748.920430340688,37748.920430341561,37748.920430341619,37748.920430340688,37748.920430341677,37748.920430341677,37748.920430340688,37748.920430341677,37748.920430341619,37748.920430340688,37748.920430341619,37748.920430341619,37748.920430341677,37748.920430340688,37748.920430341561,37748.920430341677,37748.920430340746,37748.920430341619,37748.920430341561,37748.920430340746,37748.920430341619,37748.920430341619,37748.920430340688,37748.920430341619,37748.920430341735,37748.920430340571,37748.920430341619,37748.920430341735,37748.920430340688,37748.920430341619,23389.693882302148,-11428.828820332885,-64214.315799144213,-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,-25617.839033607277,362.89329310634724,251.46447990636889,154.49917042162352,-719609.12177169416,8946.9295991491308,8893.784270696342,8893.7842706961092,8893.7842706962256,8893.7842706962256,8893.784270696342,8893.7842706961092,8893.7842706962256,8893.784270696342,8893.7842706962256,8893.7842706962256,8893.7842706961092,8893.7842706964584,8893.7842706962256,8893.7842706961092,8893.7842706962256,8893.7842706961092,8893.7842706964584,8893.7842706961092,8893.7842706962256,8893.7842706964584,8893.7842706961092,8893.7842706962256,8893.7842706962256,8893.7842706961092,8893.784270696342,8893.784270696342,8893.7842706961092,8893.784270696342,8893.7842706961092,8893.784270696342,8893.7842706961092,8893.7842706961092,8893.7842706965748,8893.7842706961092,8893.7842706961092,8893.784270696342,8893.784270696342,8893.7842706961092,8893.7842706961092,8893.784270696342,8893.784270696342,8893.7842706961092,8893.784270696342,8893.784270696342,8893.7842706961092,8893.7842706961092,8893.784270696342,8893.7842706961092,8893.784270696342,8893.784270696342,8893.7842706961092,8893.784270696342,8893.7842706961092,8893.784270696342,8893.7842706961092,8893.7842706961092,8893.7842706965748,8893.7842706961092,8893.7842706961092,8893.784270696342,8893.784270696342,8893.7842706961092,8893.7842706961092,8893.784270696342,8893.784270696342,8893.7842706961092,8893.784270696342,8893.784270696342,8893.7842706961092,8893.7842706961092,8893.784270696342,8893.7842706961092,8893.784270696342,8893.784270696342,8893.7842706961092,8893.784270696342,8893.7842706961092,8893.784270696342,8893.7842706961092,8893.7842706961092,8893.7842706965748,8893.7842706961092,8893.7842706961092,8893.784270696342,8893.784270696342,8893.7842706961092,8893.7842706961092,8893.784270696342,8893.784270696342,8893.7842706961092,8893.784270696342,8893.784270696342,8893.7842706961092,8893.7842706961092,8893.784270696342,8893.7842706961092,8893.784270696342,8893.784270696342,8893.7842706961092,8893.784270696342,8893.7842706961092,8893.784270696342,8893.7842706961092,8893.7842706961092,8893.7842706965748,8893.7842706961092,8893.7842706961092,8893.7842706965748,8893.784270696342,8893.7842706961092,8893.7842706961092,8893.7842706965748,8893.784270696342,8893.7842706961092,8893.7842706961092,8893.7842706965748,8893.784270696342,8893.7842706961092,4132.7607858201964,-7398.6074547760645,-24822.048592807725,-44774.529948467156,-44048.45482699899,-48660.618483801838,-55628.867502429988,-60272.781633436447,-87713.863898852374,-97731.152841474395,-119808.99052881054,-137590.80298782187,-134693.99217046204,-137917.02402639575,-128856.65904793714,-129970.46468782681,-122411.30355046579,-118358.88901920366,-82078.31726797804,-60867.429321855743,-11521.669373519107,-2907.3807429879662,-2943.8662186014108,-2974.6764256984452,-241621.0686664329,22.896005697730381,1.2663497871412112E-12,1.2663497871345938E-12,1.2663497871374889E-12,1.2663497871379025E-12,1.2663497871379025E-12,1.2663497871345938E-12,1.2663497871412112E-12,1.2663497871407977E-12,1.2663497871345938E-12,1.2663497871345938E-12,1.2663497871412112E-12,1.2663497871341802E-12,1.2663497871350074E-12,1.2663497871407977E-12,1.2663497871407977E-12,1.2663497871350074E-12,1.2663497871341802E-12,1.2663497871412112E-12,1.2663497871412112E-12,1.2663497871345938E-12,1.2663497871341802E-12,1.2663497871416248E-12,1.2663497871341802E-12,1.2663497871341802E-12,1.2663497871416248E-12,1.2663497871407977E-12,1.2663497871345938E-12,1.2663497871345938E-12,1.2663497871412112E-12,1.2663497871341802E-12,1.2663497871350074E-12,1.2663497871407977E-12,1.2663497871407977E-12,1.2663497871350074E-12,1.2663497871341802E-12,1.2663497871412112E-12,1.2663497871345938E-12,1.2663497871379025E-12,1.2663497871374889E-12,1.2663497871412112E-12,1.2663497871345938E-12,1.2663497871374889E-12,1.2663497871416248E-12,1.2663497871341802E-12,1.2663497871345938E-12,1.2663497871412112E-12,1.2663497871407977E-12,1.2663497871345938E-12,1.2663497871345938E-12,1.2663497871412112E-12,1.2663497871407977E-12,1.2663497871345938E-12,1.2663497871345938E-12,1.2663497871412112E-12,1.2663497871345938E-12,1.2663497871341802E-12,1.2663497871412112E-12,1.2663497871412112E-12,1.2663497871341802E-12,1.2663497871350074E-12,1.2663497871407977E-12,1.2663497871341802E-12,1.2663497871350074E-12,1.2663497871407977E-12,1.2663497871412112E-12,1.2663497871345938E-12,1.2663497871341802E-12,1.2663497871412112E-12,1.2663497871345938E-12,1.2663497871345938E-12,1.2663497871407977E-12,1.2663497871412112E-12,1.2663497871345938E-12,1.2663497871341802E-12,1.2663497871416248E-12,1.2663497871341802E-12,1.2663497871379025E-12,1.2663497871412112E-12,1.2663497871374889E-12,1.2663497871379025E-12,1.2663497871345938E-12,1.2663497871412112E-12,1.2663497871374889E-12,1.2663497871379025E-12,1.2663497871345938E-12,1.2663497871407977E-12,1.2663497871350074E-12,1.2663497871341802E-12,1.2663497871407977E-12,1.2663497871416248E-12,1.2663497871341802E-12,1.2663497871345938E-12,1.2663497871412112E-12,1.2663497871341802E-12,1.2663497871345938E-12,1.2663497871412112E-12,1.2663497871412112E-12,1.2663497871345938E-12,1.2663497871341802E-12,1.2663497871412112E-12,1.2663497871345938E-12,1.2663497871345938E-12,1.2663497871407977E-12,1.2663497871416248E-12,1.2663497871341802E-12,1.2663497871341802E-12,1.2663497871416248E-12,1.2663497871341802E-12,1.2663497871345938E-12,1.2663497871412112E-12,1.2663497871407977E-12,1.2663497871345938E-12,1.2663497871379025E-12,1.2663497871379025E-12,1.2663497871407977E-12,1.2663497871350074E-12,1.2663497871374889E-12,1.2663497871374889E-12,1.2663497871383161E-12,1.2663497871341802E-12,1.2663497871412112E-12,1.2663497871412112E-12,1.2663497871341802E-12,1.2663497871345938E-12,1.2663497871412112E-12,1.2663497871345938E-12,1.2663497871341802E-12,1.2663497871416248E-12,1.2663497871407977E-12,1.2663497871341802E-12,1.2663497871350074E-12,1.2663497871407977E-12,1.2663497871345938E-12,1.2663497871345938E-12,1.2663497871412112E-12,1.2663497871407977E-12,1.2663497871345938E-12,1.2663497871345938E-12,1.2663497871407977E-12,1.2663497871350074E-12,1.2663497871341802E-12,1.2663497871412112E-12,1.2663497871412112E-12,1.2663497871341802E-12,1.2663497871345938E-12,1.2663497871412112E-12,1.2663497871412112E-12,1.2663497871345938E-12,1.2663497871341802E-12,1.2663497871412112E-12,1.2663497871345938E-12,1.2663497871379025E-12,1.2663497871374889E-12,1.2663497871412112E-12,1.2663497871379025E-12,1.2663497871341802E-12,1.2663497871416248E-12,1.2663497871341802E-12,1.2663497871341802E-12,1.2663497871416248E-12,1.2663497871407977E-12,1.2663497871345938E-12,1.2663497871345938E-12,1.2663497871412112E-12,1.2663497871341802E-12,1.2663497871345938E-12,1.2663497871412112E-12,1.2663497871407977E-12,1.2663497871350074E-12,1.2663497871341802E-12,1.2663497871407977E-12,1.2663497871350074E-12,1.2663497871341802E-12,1.2663497871412112E-12,1.2663497871412112E-12,1.2663497871345938E-12,1.2663497871341802E-12,1.2663497871412112E-12,1.2663497871412112E-12,1.2663497871341802E-12,1.2663497871350074E-12,1.2663497871407977E-12,1.2663497871341802E-12,1.2663497871350074E-12,1.2663497871407977E-12,1.2663497871412112E-12,1.2663497871345938E-12,1.2663497871345938E-12,1.2663497871407977E-12,1.2663497871379025E-12,1.2663497871345938E-12,1.2663497871412112E-12,1.2663497871379025E-12,1.2663497871374889E-12,1.2663497871345938E-12,1.2663497871412112E-12,1.2663497871341802E-12,1.2663497871350074E-12,1.2663497871407977E-12,1.2663497871412112E-12,1.2663497871345938E-12,1.2663497871341802E-12,1.2663497871412112E-12,1.2663497871345938E-12,1.2663497871345938E-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:",31049909.776518401,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,763.45017255976404,3308.4081957288727,9396.6820381971756,20043.742256165802,30880.985585753264,42241.078817555142,54231.383962577245,66976.062432017003,82236.92665292586,97697.559074574761,113290.39547771102,130515.33258466762,147136.24233320565,163963.15253490405,179515.06332198714,194991.97478909869,209328.66607890575,222967.10218038069,232084.94918165694,238673.49964002534,239434.97898752562,238974.12718815709,238512.70545139417,238050.27917706632,271047.03674522165,269825.08017117449,268603.12359712744,267397.61078860826,266208.541745617,265019.47270262567,263830.40365963441,262641.33461664309,261452.26557365182,260263.19653066047,259074.1274876692,257885.05844467788,256695.98940168662,255506.92035869535,254317.85131570403,253141.5477141029,251978.00955389207,250814.47139368116,249650.93323347034,248487.39507325942,247323.85691304863,246160.31875283766,244996.78059262683,243833.24243241595,242669.70427220507,241506.16611199416,240342.62795178336,239190.8978248584,238050.97573121934,236911.05363758039,235771.13154394142,234631.20945030238,233491.28735666341,232351.36526302443,231211.44316938546,230071.52107574648,228931.59898210742,227791.67688846844,226651.7547948295,225522.75513197997,224404.67789992,223286.60066786001,222168.52343579999,221050.44620373999,219932.36897168,218814.29173961998,217696.21450755995,216578.13727550002,215460.06004343997,214341.98281138003,213223.90557931998,212115.93159574029,211018.06086064089,209920.19012554144,208822.31939044205,207724.4486553426,206626.57792024314,205528.70718514375,204430.83645004427,203332.96571494493,202235.09497984542,201137.22424474603,200039.35350964658,198950.60027175891,197870.96453108304,196791.32879040716,195711.69304973129,194632.05730905538,193552.42156837953,192472.78582770363,191393.15008702772,190313.51434635185,189233.87860567597,188154.24286500009,187074.60712432419,185999.12587868428,184927.79912808025,183856.47237747625,182785.14562687225,181713.81887626831,180642.49212566431,179571.16537506031,178499.83862445634,177428.51187385237,176357.18512324835,175285.85837264438,174214.53162204038,173143.73752747846,172073.47608895856,171003.21465043866,169932.95321191879,168862.69177339892,167792.43033487906,166722.16889635919,165651.90745783929,164581.64601931942,163512.06126587029,162445.30825411022,161387.96516284131,160352.61491507749,159347.90717684894,158375.23680766061,157434.54311441141,156526.48805223205,155650.10878572776,154800.64297226365,153967.7405767435,153142.7252137904,152324.03367464273,151511.2639059941,150704.39725784291,149903.05735320837,149106.1208726794,148312.4427849577,147521.07324991436,146731.56325626717,145944.02365611051,145157.79335648342,144372.19875617928,143587.23204764136,142821.51347396229,142074.81349290913,141328.19866249443,140581.58383207972,139834.96900166504,139088.35417125036,138341.7393408356,137595.12451042092,136848.50968000622,136101.89484959151,135355.2800191768,134608.6651887621,133862.05035834742,133115.43552793271,132368.82069751801,131622.20586710327,130875.59103668859,130128.97620627387,129382.36137585918,128635.74654544446,127889.13171502975,127142.51688461505,126395.90205420034,125649.28722378565,124902.67239337093,124156.05756295625,123409.44273254156,122662.82790212682,121916.21307171213,121169.59824129743,120422.98341088273,119676.368580468,118929.75375005331,118183.13891963862,117436.52408922391,116689.90925880919,115943.29442839448,115196.67959797978,114450.06476756508,113703.44993715038,112956.83510673569,112210.22027632099,111463.60544590629,110716.99061549157,109970.37578507686,109223.76095466217,108477.14612424745,107730.53129383274,106983.91646341803,106237.30163300333,105490.68680258865,104744.07197217392,103997.45714175925,103250.84231134452,102504.22748092983,101757.61265051512,101010.99782010041,100264.38298968571,99517.768159271014,98771.153328856308,98024.538498441601,97277.923668026895,96531.308837612189,95784.694007197468,95038.07917678279,94291.46434636807,93544.849515953363,92798.234685538657,92051.619855123965,91305.005024709259,90558.390194294552,89811.77536387986,89065.160533465125,88318.545703050419,87571.930872635741,86825.316042221035,86078.701211806343,85332.086381391622,84585.471550976916,83838.856720562209,83092.241890147503,82345.627059732811,81599.01222931809,80852.397398903398,80105.782568488692,79359.167738073986,78612.552907659279,77867.762138304519,77124.795430009675,76381.828721714861,75638.862013420017,74895.895305125188,74152.928596830345,73409.96188853553,72666.995180240672,71924.028471945829,71181.061763651,70438.095055356156,69695.128347061327,68987.85440669395,68316.27323425404,67644.69206181413,66973.110889374235,66301.529716934354,65629.948544494444,64958.367372054534,64286.786199614638,63615.205027174728,62943.623854734833,62272.042682294916,61600.461509855013,60982.457317838715,60418.030106246013,59853.602894653312,59289.175683060595,58724.748471467901,58160.321259875178,57595.894048282484,57031.466836689768,56467.039625097066,55902.612413504357,55338.185201911649,54773.75799031894,54229.0390522823,53704.028387801736,53179.017723321158,52654.007058840594,52128.996394360023,51603.985729879438,51078.975065398874,50553.96440091831,50028.953736437717,49503.943071957154,48978.93240747659,48453.921742996012,47928.911078515441,47403.900414034862,46878.889749554291,46353.87908507372,45828.868420593149,45303.857756112578,44778.847091632008,44253.836427151429,43728.825762670858,43203.815098190287,42678.804433709709,42153.793769229131,41628.783104748567,41103.772440268003,40578.761775787425,40053.751111306847,39528.740446826283,39003.729782345705,38478.719117865134,37953.708453384563,37428.697788903984,36903.687124423421,36378.676459942842,35853.665795462271,35328.6551309817,34803.644466501122,34278.633802020559,33753.623137539988,33228.612473059417,32703.601808578846,32178.591144098267,31653.580479617689,31128.569815137122,30603.559150656547,30078.548486175969,29553.537821695405,29028.527157214827,28503.516492734259,27978.505828253692,27453.49516377311,26928.484499292543,26403.473834811968,25878.46317033139,25353.452505850822,24828.441841370244,24303.431176889677,23778.420512409106,23253.409847928531,22728.39918344796,22203.388518967382,21678.377854486811,21153.36719000624,20628.356525525669,20103.345861045098,19578.33519656452,19053.324532083949,18528.313867603378,18003.303203122803,17478.292538642232,16953.281874161661,16428.271209681086,15903.260545200512,15378.249880719937,14853.239216239366,14328.228551758792,13803.217887278221,13278.207222797644,12753.196558317077,12228.1858938365,11703.175229355931,11178.164564875357,10653.153900394784,10128.143235914213,9603.1325714336381,9078.1219069530634,8553.1112424724961,8028.1005779919196,7503.0899135113532,6978.0792490307795,6453.0685845502039,5928.0579200696329,5403.0472555890592,4878.0365911084818,4353.0259266279127,3828.0152621473435,3303.004597666767,2777.993933186196,2252.9832687056251,1727.9726042250522,1202.9619397444794,677.95127526391025,152.94061078333559,-372.07005369724084,-897.08071817781001,-1422.0913826583846,-1947.1020471389556,-2472.1127116195285,-2997.1233761000994,-3522.1340405806741,-4047.1447050612469,-4572.1553695418179,-5097.1660340223907,-5622.1766985029617,-6147.1873629835382,-6672.198027464111,-7197.2086919446783,-7722.2193564252548,-8247.230020905823,-8772.2406853863977,-9297.2513498669723,-9822.2620143475415,-10347.272678828116,-10872.283343308689,-11397.29400778926,-11922.304672269827,-12447.315336750404,-12972.326001230975,-13497.336665711544,-14022.34733019212,-14547.357994672691,-15072.368659153264,-15597.379323633837,-16122.389988114408,-16647.400652594981,-17172.411317075555,-17697.421981556126,-18222.432646036697,-18747.443310517272,-19272.453974997839,-19797.464639478414,-20322.475303958985,-20847.485968439563,-21372.496632920127,-21897.507297400702,-22422.51796188128,-22947.528626361844,-23472.539290842418,-23997.549955322993,-24522.560619803564,-25047.571284284146,-25572.581948764713,-26097.592613245277,-26622.603277725862,-27147.613942206426,-27672.624606686997,-28197.635271167579,-28722.64593564815,-29247.656600128732,-29772.667264609296,-30297.677929089859,-30822.688593570438,-31347.699258051001,-31872.709922531572,-32397.720587012151,-32922.731251492711,-33447.741915973289,-33972.75258045386,-34497.763244934424,-35022.773909415017,-35547.78457389558,-36072.795238376151,-36597.805902856722,-37122.816567337293,-37647.827231817872,-38172.837896298443,-38697.848560779006,-39222.859225259577,-39747.869889740134,-40272.880554220705,-40797.891218701268,-41322.901883181832,-41847.912547662418,-42372.923212142981,-42897.933876623538,-43422.944541104109,-43947.955205584665,-44472.965870065236,-44997.976534545807,-45522.987199026371,-46047.997863506935,-46573.008527987506,-47098.019192468062,-47623.029856948626,-48148.04052142919,-48673.051185909768,-49198.061850390339,-49723.072514870895,-50248.083179351474,-50773.09384383203,-51298.104508312594,-51823.115172793165,-52348.125837273736,-52873.136501754307,-53398.147166234863,-53923.157830715449,-54448.168495196005,-54973.179159676569,-55498.189824157147,-56023.200488637711,-56548.211153118282,-57073.221817598838,-57598.232482079409,-58123.243146559973,-58648.253811040544,-59173.264475521115,-59698.275140001679,-60223.28580448225,-60748.296468962813,-61273.307133443384,-61798.317797923948,-62323.328462404519,-62848.33912688509,-63373.349791365654,-63898.360455846218,-64423.371120326781,-64948.38178480736,-65473.392449287923,-65998.403113768509,-66523.413778249072,-67048.424442729636,-67573.4351072102,-68098.445771690764,-68623.456436171342,-69148.467100651906,-69673.477765132469,-70198.488429613048,-70723.499094093611,-71248.509758574175,-71773.520423054739,-72298.531087535317,-72823.541752015881,-73348.552416496444,-73873.563080977008,-74398.573745457586,-74923.58440993815,-75448.595074418728,-75973.605738899292,-76498.616403379856,-77023.62706786042,-77548.637732340998,-78073.648396821562,-78598.659061302125,-79123.669725782689,-79648.680390263267,-80173.691054743831,-80698.701719224409,-81223.712383704973,-81748.723048185551,-82273.733712666115,-82798.744377146679,-83323.755041627242,-83848.765706107806,-84373.77637058837,-84898.787035068948,-85423.797699549512,-85948.808364030076,-86473.819028510639,-86998.829692991218,-87523.840357471781,-88048.851021952345,-88474.007876238204,-88557.183522619089,-88031.162418341992,-86716.964453570661,-84996.011093567911,-83192.368324101044,-81145.476479272664,-78853.429925492164,-75883.770029036357,-72124.04357580308,-67686.540687093919,-62407.299018801648,-56812.257439099973,-51207.882114100852,-45724.776536604702,-40406.921252441593,-35221.602462168448,-30277.842555443247,-26181.833786821797,-23297.011872822262,-21900.22596364639,-21724.60351281222,-21728.875746017315,-21731.698810139202,-16728.623951713445,-11786.691500662006,-11910.755512782556,-12034.449953218846,-12158.144393655133,-12281.838834091423,-12405.533274527712,-12529.227714964001,-12652.922155400287,-12776.616595836576,-12900.311036272864,-13024.005476709153,-13147.699917145443,-13271.394357581732,-13395.088798018023,-13518.783238454309,-13642.477678890597,-13766.172119326884,-13889.866559763173,-14013.561000199466,-14137.25544063575,-14260.949881072042,-14384.644321508331,-14508.338761944617,-14632.033202380908,-14755.727642817192,-14879.422083253485,-15003.116523689776,-15126.81096412606,-15250.505404562351,-15374.19984499864,-15497.894285434926,-15621.588725871217,-15745.283166307503,-15868.977606743794,-15992.672047180082,-16116.366487616369,-16240.060928052659,-16363.755368488952,-16487.449808925234,-16611.144249361521,-16734.838689797805,-16858.5331302341,-16982.227570670388,-17105.922011106675,-17229.616451542966,-17353.310891979254,-17477.005332415538,-17600.699772851829,-17724.394213288117,-17848.088653724408,-17971.783094160699,-18095.477534596983,-18219.171975033278,-18342.866415469569,-18466.560855905849,-18590.25529634214,-18713.949736778424,-18837.644177214715,-18961.338617651007,-19085.033058087291,-19208.727498523582,-19332.421938959873,-19456.11637939616,-19579.810819832452,-19703.505260268736,-19827.199700705023,-19950.894141141318,-20074.588581577602,-20198.283022013893,-20321.977462450181,-20445.671902886465,-20569.366343322759,-20693.060783759043,-20816.755224195334,-20940.449664631626,-21064.14410506791,-21187.838545504204,-21311.532985940492,-21435.227426376776,-21558.921866813067,-21682.616307249351,-21806.310747685646,-21930.005188121933,-22053.699628558221,-22177.394068994508,-22301.088509430803,-22424.782949867087,-22548.477390303378,-22672.171830739662,-22795.866271175953,-22919.560711612245,-23043.255152048529,-23166.94959248482,-23290.644032921111,-23414.338473357395,-23538.032913793686,-23661.72735422997,-23785.421794666261,-23909.116235102552,-24032.810675538836,-24156.505115975127,-24280.199556411422,-24403.893996847706,-24527.588437283994,-24651.282877720281,-24774.977318156576,-24898.671758592864,-25022.366199029148,-25146.060639465435,-25269.75507990173,-25393.449520338021,-25517.143960774305,-25640.838401210593,-25764.532841646887,-25888.227282083179,-26011.921722519462,-26135.61616295575,-26259.310603392045,-26383.005043828336,-26473.59141024678,-26450.880769648142,-26226.818891206382,-25742.845501650056,-25125.172019514757,-24480.474745693395,-23755.24748473099,-22949.269444385412,-21920.172900438836,-20630.591498460602,-19117.821147414579,-17327.867486611227,-15434.403784810822,-13538.67154761554,-11683.532022827843,-9883.6527326523537,-8128.5943318422314,-6454.282625082602,-5060.4457992898269,-4066.4035783965578,-3563.0110525448654,-3462.6716904766204,-3421.98222147561,-3380.8247794743961,-1679.9102474031226,0.15921842393855543,8.912149029316355E-10,8.9119729058310661E-10,8.9117967823457762E-10,8.9116206588604873E-10,8.9114445353751974E-10,8.9112684118899085E-10,8.9110922884046196E-10,8.9109161649193297E-10,8.9107400414340418E-10,8.9105639179487519E-10,8.910387794463461E-10,8.9102116709781731E-10,8.9100355474928832E-10,8.9098594240075953E-10,8.9096833005223054E-10,8.9095071770370165E-10,8.9093310535517276E-10,8.9091549300664367E-10,8.9089788065811478E-10,8.9088026830958589E-10,8.908626559610569E-10,8.9084504361252812E-10,8.9082743126399912E-10,8.9080981891547013E-10,8.9079220656694124E-10,8.9077459421841236E-10,8.9075698186988347E-10,8.9073936952135447E-10,8.9072175717282559E-10,8.907041448242967E-10,8.906865324757676E-10,8.9066892012723882E-10,8.9065130777870983E-10,8.9063369543018094E-10,8.9061608308165195E-10,8.9059847073312306E-10,8.9058085838459427E-10,8.9056324603606518E-10,8.9054563368753629E-10,8.905280213390074E-10,8.9051040899047841E-10,8.9049279664194952E-10,8.9047518429342063E-10,8.9045757194489174E-10,8.9043995959636275E-10,8.9042234724783376E-10,8.9040473489930487E-10,8.9038712255077598E-10,8.9036951020224699E-10,8.903518978537182E-10,8.9033428550518921E-10,8.9031667315666022E-10,8.9029906080813133E-10,8.9028144845960244E-10,8.9026383611107356E-10,8.9024622376254456E-10,8.9022861141401568E-10,8.9021099906548668E-10,8.9019338671695769E-10,8.9017577436842891E-10,8.9015816201989991E-10,8.9014054967137113E-10,8.9012293732284214E-10,8.9010532497431315E-10,8.9008771262578415E-10,8.9007010027725527E-10,8.9005248792872627E-10,8.9003487558019749E-10,8.900172632316685E-10,8.8999965088313961E-10,8.8998203853461072E-10,8.8996442618608162E-10,8.8994681383755284E-10,8.8992920148902385E-10,8.8991158914049496E-10,8.8989397679196607E-10,8.8987636444343708E-10,8.8985875209490829E-10,8.898411397463792E-10,8.8982352739785041E-10,8.8980591504932142E-10,8.8978830270079243E-10,8.8977069035226354E-10,8.8975307800373465E-10,8.8973546565520556E-10,8.8971785330667677E-10,8.8970024095814788E-10,8.8968262860961889E-10,8.8966501626109E-10,8.8964740391256112E-10,8.8962979156403223E-10,8.8961217921550323E-10,8.8959456686697424E-10,8.8957695451844535E-10,8.8955934216991636E-10,8.8954172982138758E-10,8.8952411747285859E-10,8.895065051243298E-10,8.8948889277580071E-10,8.8947128042727171E-10,8.8945366807874293E-10,8.8943605573021394E-10,8.8941844338168505E-10,8.8940083103315616E-10,8.8938321868462727E-10,8.8936560633609818E-10,8.8934799398756929E-10,8.893303816390405E-10,8.8931276929051151E-10,8.8929515694198252E-10,8.8927754459345373E-10,8.8925993224492474E-10,8.8924231989639565E-10,8.8922470754786686E-10,8.8920709519933787E-10,8.8918948285080908E-10,8.8917187050228009E-10,8.891542581537512E-10,8.8913664580522221E-10,8.8911903345669322E-10,8.8910142110816433E-10,8.8908380875963544E-10,8.8906619641110655E-10,8.8904858406257767E-10,8.8903097171404867E-10,8.8901335936551979E-10,8.8899574701699079E-10,8.8897813466846191E-10,8.8896052231993302E-10,8.8894290997140403E-10,8.8892529762287503E-10,8.8890768527434625E-10,8.8889007292581715E-10,8.8887246057728837E-10,8.8885484822875938E-10,8.8883723588023038E-10,8.888196235317016E-10,8.8880201118317261E-10,8.8878439883464372E-10,8.8876678648611473E-10,8.8874917413758584E-10,8.8873156178905695E-10,8.8871394944052796E-10,8.8869633709199917E-10,8.8867872474347018E-10,8.8866111239494119E-10,8.886435000464123E-10,8.8862588769788331E-10,8.8860827534935442E-10,8.8859066300082553E-10,8.8857305065229664E-10,8.8855543830376776E-10,8.8853782595523866E-10,8.8852021360670967E-10,8.8850260125818088E-10,8.8848498890965189E-10,8.88467376561123E-10,8.8844976421259411E-10,8.8843215186406523E-10,8.8841453951553623E-10,8.8839692716700724E-10,8.8837931481847846E-10,8.8836170246994947E-10,8.8834409012142058E-10,8.8832647777289169E-10,8.883088654243627E-10,8.882912530758337E-10,8.8827364072730482E-10,8.8825602837877593E-10,8.8823841603024694E-10,8.8822080368171805E-10,8.8820319133318926E-10,8.8818557898466017E-10,8.8816796663613117E-10,8.8815035428760239E-10,8.881327419390734E-10,8.8811512959054451E-10,8.8809751724201562E-10,8.8807990489348663E-10,8.8806229254495774E-10,8.8804468019642875E-10,8.8802706784789986E-10,8.8800945549937097E-10,8.8799184315084198E-10,8.8797423080231309E-10,8.879566184537842E-10,8.8793900610525521E-10,8.8792139375672632E-10,8.8790378140819743E-10,8.8788616905966855E-10,8.8786855671113955E-10,8.8785094436261067E-10,8.8783333201408178E-10,8.8781571966555268E-10,8.8779810731702379E-10,8.877804949684949E-10,8.8776288261996602E-10,8.8774527027143702E-10,8.8772765792290814E-10,8.8771004557437914E-10,8.8769243322585026E-10,8.8767482087732126E-10,8.8765720852879238E-10,8.8763959618026349E-10,8.876219838317346E-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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71725.418935009991,215402.04003429497,418950.20107163896,682856.38236201124,948436.13559397042,1215944.7224673743,1551789.3718033328,1956193.1857612843,2394897.9329441693,2822340.9715689882,3285924.7183179567,3895140.8022326068,4299286.5513259796,4410284.8140725093,4403017.7015583254,4361999.3718953198,4466383.967166611,4418926.6083788173,4126705.830146065,3890547.5791479112,3595567.1585723921,3241847.313118421,2840791.5219079759,2465625.7077104333,2278072.1584499432,2232368.1155087007,2047310.2518478418,1540826.6339758642,899746.60016111261,560949.78533890448,567450.95466017351,571630.83597451891,575566.12058394589,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,164,"AFUDC Debt:",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,123.89315244516077,372.31319999026925,724.15263746258302,1180.4526888647051,1639.6467425653211,2102.175731677326,2682.7465856058843,3381.9703213398175,4140.3209915956795,4879.1015242494414,5678.7940781792995,6728.2314964666402,7424.679268917921,7616.1933214179971,7604.1391470051813,7533.1516966695999,7714.8559475627299,7636.2944883918772,7136.2975069160339,6732.5936590390929,6223.7154601025495,5612.0821182488999,4918.5639212154656,4269.4755376986213,3945.3670900466168,3866.3649965190075,3545.9342234653591,2668.328328739507,1557.633700851695,970.03548971672558,981.273104547206,988.49783265053668,995.29973550008799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,317.7876710889542,1272.7762926835942,3130.238197280506,6158.1165633583441,10363.834872692485,15755.947651638306,22637.234311961336,31312.041583837869,41932.742878001685,52836.376291765351,62054.948873822002,68190.738485477705,69323.263688799634,70846.471902809702,70752.700950937724,69395.279968315401,68592.687698237671,63399.913020446729,56820.517878062659,51265.639624060983,44105.944683359092,37914.923297268921,30869.527780571614,25405.334424152872,21633.19465586518,20302.518082998617,18040.794064715239,14661.753412708353,8503.6806956488344,8161.0458840285919,9569.8091266589272,10809.35189825801,11902.722044318896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,175,"Difference Between BLM and Book:",353280.64639297075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,428.32461937582286,1099.5836586690141,2690.7909138117366,4855.5229920413485,5226.3549619703826,5521.9917479940686,5339.6212260849679,5943.7844265741287,5845.1081350956501,6510.529963468427,3142.376715072282,2579.9461751944609,2268.94213128825,2108.3244059200724,1817.493366184,1188.1511730615928,543.19382731983126,302.39290181474996,219.72228820947097,292.27443628899141,326.85860663889417,146.28667991756342,183.69709166151543,216.02838304884281,1728.1540786967091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,862.99837012381909,3093.1174817946126,6156.8839197150646,9546.6663405475083,9360.7827840471255,10294.67168613381,11200.319341146227,10706.037059254755,13785.641956493939,13370.343170125685,14235.783928443418,14845.061846500574,13234.552565301474,12683.264115145992,10546.452233586191,9168.5157517016578,7714.6978579109618,7968.2161136870409,7216.7219500393203,7123.9956131565168,1812.2978900493213,696.17458416979116,805.27689591187107,900.54722965262044,7371.4689762388916,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,372.01128801169676,1333.0329557409777,2650.6183001523914,4106.8891661991584,4025.9333473355773,4429.6891289440846,4823.8170598340766,4610.5119563440085,5936.0670725242544,5758.7578419225792,6129.4131253101641,6389.9498821619945,5693.7212201794455,5453.9119978779017,4533.6721639635016,3938.7252398414093,3311.2552033540433,3417.701426208926,3093.8686266854943,3054.8664840421288,780.00883091561536,299.75914013937353,346.82656126429458,387.92651841536554,3175.7672893212757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,176,"Property Taxes to be Capitalized:",76022.417356304781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,308.68919567192751,1046.2984442662519,2195.3499558919079,3551.1689185602791,3682.1509970043544,4103.9273635197387,4429.0126135210039,4454.1051372291959,5378.8705932794683,5506.7873690631004,5090.1913937465497,5180.9359385525413,4704.9480924383006,4529.8530339148292,3870.6627771107328,3262.0926987642583,2607.9918930657645,2566.5601209122551,2414.7025414142709,2548.4984744925796,781.00404157926312,287.46362466413837,323.39969816449792,354.80349160995257,2842.9489478676282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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:",45462433.317885891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121600.90294025037,406353.44751762581,975944.7873986311,1705371.4486112874,1739907.2353638369,1831638.5017191437,1940924.4689468315,2070429.4426739714,2481239.210892715,2524700.4165989584,2557540.5283150221,2828520.5053109732,2745750.8176904931,2794272.9736792441,2613967.1716216635,2606101.8304684241,2419317.2314047711,2315752.296627189,1603682.4944227175,1206362.2127117051,283057.16012368328,89670.65706569553,89973.337037147328,90237.199104006548,5420117.0396399014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,187,"CAP EX Expired (end of period):",45462433.317885861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33494.57958001575,105097.1638873779,352485.24967199715,713688.78908478294,765518.87903919723,776258.14965132147,761252.68577769282,808760.70759593928,714942.75144094718,579381.1583734249,209401.51586907147,159621.44103316969,141598.24297261814,141335.84257979115,140867.88349616196,122340.24567478972,86262.543061313263,68348.345135047653,41934.693132888358,47468.423724624248,47523.572716856637,15065.540902582046,15124.904207409942,15176.210651238358,915042.44703626505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,61568.253293489899,210559.83567124078,435993.30218078732,693745.61856519617,681744.82735684735,738331.51543447969,825121.22074949881,882624.48792750621,1235753.7487783553,1360965.1128143407,1642939.2019905974,1867368.0592958904,1822155.9920647447,1856309.1243178789,1730427.5761153086,1737999.9429041154,1632717.6958898953,1572868.5146923468,1093066.8902819059,810945.40648882568,164591.22191924986,52134.103491190283,52304.080951354626,52452.569605272278,3148127.118614241,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26538.070066744727,90696.447959007171,187466.23554584669,297937.04096130829,292643.52896779228,317048.83663334238,354550.56241964002,379044.24715052586,530542.71067341277,584354.14541119267,705199.8104553537,801531.00498191302,781996.58265313017,796628.00678157376,742671.71201019315,745761.64188951894,700336.99245356279,674535.43679979467,468680.91100792337,347948.38249825506,70942.365487576739,22471.01267192321,22544.351878382757,22608.418847495912,1356947.4739893964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,191,"Book Value (end of period):",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121075.45870327728,525185.37928999809,1494205.9507547899,3183932.6278737197,4899090.8964335741,6696560.3179346714,8593673.2073887065,10610023.252464924,13026285.824408755,15475741.44283862,17949725.577533819,20685895.920269866,23330833.986376166,26015697.362882473,28512164.954673268,30992801.70568531,33279410.316744026,35455599.191975191,36915001.073601216,37973446.169878013,38107531.690808706,38047896.585321099,37988228.861543275,37928488.679803856,43178407.945563793,43008210.171683818,42838012.397803865,42667814.62392389,42497616.850043923,42327419.076163962,42157221.302283995,41987023.528404027,41816825.75452406,41646627.980644085,41476430.206764132,41306232.432884164,41136034.659004189,40965836.885124229,40795639.111244269,40625441.337364294,40455243.563484326,40285045.789604358,40114848.015724398,39944650.241844431,39774452.467964463,39604254.694084495,39434056.920204535,39263859.146324567,39093661.372444592,38923463.598564625,38753265.824684672,38583068.050804697,38412870.276924729,38242672.503044769,38072474.729164802,37902276.955284834,37732079.181404866,37561881.407524899,37391683.633644938,37221485.859764971,37051288.085884996,36881090.312005036,36710892.538125075,36540694.7642451,36370496.990365133,36200299.216485173,36030101.442605205,35859903.668725237,35689705.89484527,35519508.120965302,35349310.347085342,35179112.573205374,35008914.799325399,34838717.025445439,34668519.251565479,34498321.477685504,34328123.703805536,34157925.929925576,33987728.156045608,33817530.382165641,33647332.608285673,33477134.834405709,33306937.060525741,33136739.286645778,32966541.512765806,32796343.738885842,32626145.965005878,32455948.191125911,32285750.417245939,32115552.643365975,31945354.869486012,31775157.09560604,31604959.321726076,31434761.547846109,31264563.773966145,31094366.000086177,30924168.226206206,30753970.452326242,30583772.678446278,30413574.90456631,30243377.130686343,30073179.356806379,29902981.582926411,29732783.809046444,29562586.035166476,29392388.261286508,29222190.487406548,29051992.713526577,28881794.939646609,28711597.165766645,28541399.391886681,28371201.61800671,28201003.844126746,28030806.070246778,27860608.296366815,27690410.522486847,27520212.748606876,27350014.974726912,27179817.200846948,27009619.42696698,26839700.774583511,26670657.931899108,26504552.466295306,26344394.407267205,26190615.6722311,26043305.755108755,25902339.610367894,25768113.138190325,25639844.52227477,25516404.082678996,25394708.655715466,25274343.407427203,25155158.144497048,25037150.680255059,24920317.115042206,24804503.051876646,24689407.843236595,24574882.204139333,24460706.020818178,24346925.407694731,24233540.824343923,24120281.787167303,24007148.790859085,23894142.262972955,23788761.088812128,23683379.914651297,23577998.74049047,23472617.566329643,23367236.392168812,23261855.218007986,23156474.043847159,23051092.869686332,22945711.695525505,22840330.521364674,22734949.347203847,22629568.17304302,22524186.998882189,22418805.824721362,22313424.650560535,22208043.476399709,22102662.302238882,21997281.128078051,21891899.953917224,21786518.779756397,21681137.605595566,21575756.431434739,21470375.257273912,21364994.083113085,21259612.908952259,21154231.734791428,21048850.560630601,20943469.386469774,20838088.212308943,20732707.038148116,20627325.863987289,20521944.689826462,20416563.515665635,20311182.341504805,20205801.167343978,20100419.993183151,19995038.81902232,19889657.644861493,19784276.470700666,19678895.296539839,19573514.122379012,19468132.948218182,19362751.774057355,19257370.599896528,19151989.425735697,19046608.25157487,18941227.077414043,18835845.903253216,18730464.729092389,18625083.554931559,18519702.380770732,18414321.206609905,18308940.032449074,18203558.858288247,18098177.68412742,17992796.509966593,17887415.335805766,17782034.161644936,17676652.987484109,17571271.813323282,17465890.639162451,17360509.465001624,17255128.290840797,17149747.11667997,17044365.942519143,16938984.768358313,16833603.594197486,16728222.420036657,16622841.245875828,16517460.071714999,16412078.897554172,16306697.723393345,16201316.549232516,16095935.375071688,15990554.200910861,15885173.026750034,15779791.852589205,15674410.678428376,15569029.504267549,15463648.330106722,15358267.155945893,15252885.981785065,15147504.807624238,15042123.633463411,14936742.459302582,14831361.285141753,14725980.110980926,14620598.936820099,14515217.76265927,14409836.588498442,14304455.414337615,14199074.240176788,14093693.066015957,13988311.89185513,13882930.717694299,13777549.543533472,13672168.369372642,13566787.195211815,13461406.021050984,13356024.846890157,13250643.672729326,13145262.498568499,13039881.324407669,12934500.150246842,12829118.976086011,12723737.801925184,12618356.627764354,12512975.453603527,12407594.279442696,12302213.105281869,12196831.931121038,12091450.756960211,11986069.582799381,11880688.408638554,11775307.234477723,11669926.060316896,11564544.886156065,11459163.711995238,11353782.537834408,11248401.363673581,11143020.18951275,11037639.015351923,10932257.841191093,10826876.667030266,10721495.492869435,10616114.318708608,10510733.144547777,10405351.97038695,10299970.79622612,10194589.622065293,10089208.447904462,9983827.273743635,9878446.0995828044,9773064.9254219774,9667683.7512611467,9562302.5771003198,9456921.4029394891,9351540.2287786622,9246159.0546178315,9140777.8804570045,9035396.7062961739,8930015.5321353469,8824634.3579745162,8719253.1838136893,8613872.0096528586,8508490.8354920316,8403109.661331201,8297728.4871703731,8192347.3130095443,8086966.1388487155,7981584.9646878866,7876203.7905270578,7770822.616366229,7665441.4422054002,7560060.2680445714,7454679.0938837426,7349297.9197229138,7243916.745562085,7138535.5714012561,7033154.3972404273,6927773.2230795985,6822392.0489187697,6717010.8747579409,6611629.7005971121,6506248.5264362833,6400867.3522754544,6295486.1781146256,6190105.0039537968,6084723.829792968,5979342.6556321392,5873961.4814713104,5768580.3073104816,5663199.1331496527,5557817.9589888239,5452436.7848279951,5347055.6106671663,5241674.4365063375,5136293.2623455087,5030912.0881846799,4925530.914023851,4820149.7398630222,4714768.5657021934,4609387.3915413646,4504006.2173805358,4398625.043219707,4293243.8690588782,4187862.6948980493,4082481.5207372205,3977100.3465763917,3871719.1724155629,3766337.9982547341,3660956.8240939053,3555575.6499330765,3450194.4757722476,3344813.3016114188,3239432.12745059,3134050.9532897612,3028669.7791289324,2923288.6049681036,2817907.4308072748,2712526.256646446,2607145.0824856171,2501763.9083247883,2396382.7341639595,2291001.5600031307,2185620.3858423019,2080239.2116814733,1974858.0375206445,1869476.8633598157,1764095.6891989871,1658714.5150381583,1553333.3408773295,1447952.1667165007,1342570.9925556718,1237189.818394843,1131808.6442340142,1026427.4700731853,921046.29591235647,815665.12175152765,710283.94759069884,604902.77342987002,499521.59926904115,394140.42510821257,288759.25094738376,183378.07678655497,77996.902625726143,-27384.27153510266,-132765.44569593147,-238146.61985676028,-343527.79401758913,-448908.96817841794,-554290.1423392467,-659671.31650007551,-765052.49066090432,-870433.66482173314,-975814.83898256195,-1081196.0131433906,-1186577.1873042195,-1291958.3614650483,-1397339.5356258771,-1502720.7097867059,-1608101.8839475347,-1713483.0581083635,-1818864.2322691923,-1924245.4064300212,-2029626.58059085,-2135007.754751679,-2240388.9289125078,-2345770.1030733362,-2451151.277234165,-2556532.4513949938,-2661913.6255558226,-2767294.7997166514,-2872675.9738774803,-2978057.1480383091,-3083438.3221991379,-3188819.4963599667,-3294200.6705207955,-3399581.8446816243,-3504963.0188424531,-3610344.193003282,-3715725.3671641108,-3821106.5413249396,-3926487.7154857684,-4031868.8896465972,-4137250.063807426,-4242631.2379682548,-4348012.4121290836,-4453393.5862899125,-4558774.7604507413,-4664155.9346115701,-4769537.1087723989,-4874918.2829332277,-4980299.4570940565,-5085680.6312548853,-5191061.8054157142,-5296442.979576543,-5401824.1537373718,-5507205.3278982006,-5612586.5020590294,-5717967.6762198582,-5823348.850380687,-5928730.0245415159,-6034111.1987023447,-6139492.3728631735,-6244873.5470240023,-6350254.7211848302,-6455635.895345659,-6561017.0695064878,-6666398.2436673166,-6771779.4178281454,-6877160.5919889743,-6982541.7661498031,-7087922.9403106309,-7193304.1144714598,-7298685.2886322886,-7404066.4627931174,-7509447.6369539462,-7614828.811114775,-7720209.9852756038,-7825591.1594364326,-7930972.3335972596,-8036353.5077580875,-8141734.6819189154,-8247115.8560797432,-8352497.0302405711,-8457878.2044013981,-8563259.3785622269,-8668640.5527230538,-8774021.7268838827,-8879402.9010447096,-8984784.0752055384,-9090165.2493663654,-9195546.4235271942,-9300927.5976880211,-9406308.7718488481,-9511689.9460096769,-9617071.1201705039,-9722452.2943313327,-9827833.4684921596,-9933214.6426529884,-10038595.816813815,-10143976.990974644,-10249358.165135471,-10354739.339296298,-10460120.513457127,-10565501.687617954,-10670882.861778783,-10776264.03593961,-10881645.210100438,-10987026.384261265,-11092407.558422094,-11197788.732582921,-11303169.90674375,-11408551.080904577,-11513932.255065404,-11619313.429226233,-11724694.60338706,-11830075.777547888,-11935456.951708715,-12040838.125869544,-12146219.300030371,-12251600.474191198,-12356981.648352027,-12462362.822512854,-12567743.996673683,-12673125.17083451,-12778506.344995338,-12883887.519156165,-12989268.693316994,-13094649.867477821,-13200031.041638648,-13305412.215799477,-13410793.389960304,-13516174.564121133,-13621555.73828196,-13726936.912442788,-13832318.086603615,-13937699.260764444,-14043080.434925271,-14148461.609086098,-14253842.783246927,-14359223.957407754,-14464605.131568583,-14569986.30572941,-14675367.479890238,-14780748.654051065,-14886129.828211894,-14991511.002372721,-15096892.176533548,-15202273.350694377,-15307654.524855206,-15413035.699016033,-15518416.87317686,-15623798.047337689,-15729179.221498517,-15834560.395659344,-15939941.569820171,-16045322.743981,-16150703.918141829,-16256085.092302656,-16361466.266463483,-16466847.440624312,-16572228.61478514,-16677609.788945967,-16782990.963106792,-16888372.137267619,-16993753.31142845,-17099134.485589277,-17204515.659750104,-17309896.833910935,-17415278.008071762,-17520659.182232589,-17626040.356393415,-17731421.530554242,-17796783.340074304,-17765112.495830432,-17586266.521079689,-17238549.338922419,-16896512.892771624,-16515611.99017567,-16076041.766161123,-15596573.214750804,-14884873.735629877,-14088010.955653181,-13103706.513200542,-11968503.221493378,-10856981.926638613,-9717693.396954665,-8654555.8179447521,-7581208.7829284295,-6570984.6530902535,-5594673.631404154,-4925427.6784566138,-4436220.7633653805,-4364666.1795023233,-4365705.8049949743,-4366475.6464889608,-4366989.1523327725,-2355153.9295802936,-2379982.0566201946,-2404810.1836600956,-2429638.3106999965,-2454466.4377398975,-2479294.5647797985,-2504122.6918196995,-2528950.8188596005,-2553778.9458995014,-2578607.0729394024,-2603435.1999793034,-2628263.3270192044,-2653091.4540591054,-2677919.5810990063,-2702747.7081389073,-2727575.8351788083,-2752403.9622187093,-2777232.0892586103,-2802060.2162985113,-2826888.3433384122,-2851716.4703783132,-2876544.5974182142,-2901372.7244581152,-2926200.8514980162,-2951028.9785379171,-2975857.1055778181,-3000685.2326177191,-3025513.3596576201,-3050341.4866975211,-3075169.613737422,-3099997.740777323,-3124825.867817224,-3149653.994857125,-3174482.121897026,-3199310.2489369269,-3224138.3759768279,-3248966.5030167289,-3273794.6300566299,-3298622.7570965309,-3323450.8841364319,-3348279.0111763328,-3373107.1382162338,-3397935.2652561348,-3422763.3922960358,-3447591.5193359368,-3472419.6463758377,-3497247.7734157387,-3522075.9004556397,-3546904.0274955407,-3571732.1545354417,-3596560.2815753426,-3621388.4086152436,-3646216.5356551446,-3671044.6626950456,-3695872.7897349466,-3720700.9167748475,-3745529.0438147485,-3770357.1708546495,-3795185.2978945505,-3820013.4249344515,-3844841.5519743524,-3869669.6790142534,-3894497.8060541544,-3919325.9330940554,-3944154.0601339564,-3968982.1871738574,-3993810.3142137583,-4018638.4412536593,-4043466.5682935603,-4068294.6953334613,-4093122.8223733623,-4117950.9494132632,-4142779.0764531642,-4167607.2034930652,-4192435.3305329662,-4217263.4575728672,-4242091.5846127681,-4266919.7116526691,-4291747.8386925701,-4316575.9657324711,-4341404.0927723721,-4366232.219812273,-4391060.346852174,-4415888.473892075,-4440716.600931976,-4465544.727971877,-4490372.855011778,-4515200.9820516789,-4540029.1090915799,-4564857.2361314809,-4589685.3631713819,-4614513.4902112829,-4639341.6172511838,-4664169.7442910848,-4688997.8713309858,-4713825.9983708868,-4738654.1254107878,-4763482.2524506887,-4788310.3794905897,-4813138.5065304907,-4837966.6335703917,-4862794.7606102927,-4887622.8876501936,-4912451.0146900946,-4937279.1417299956,-4962107.2687698966,-4986935.3958097976,-5011763.5228496986,-5036591.6498895995,-5061419.7769295005,-5086247.9039694015,-5111076.0310093025,-5135904.1580492035,-5160732.2850891044,-5185560.4121290054,-5210388.5391689064,-5235216.6662088074,-5260044.7932487084,-5284872.9202886093,-5309701.0473285103,-5321260.1393350391,-5300681.8448733604,-5231519.760899053,-5106711.1640513446,-4983895.9524965314,-4848236.3249840131,-4693130.5520418705,-4525000.4135710839,-4280289.8059547516,-4007510.0101127895,-3673025.903359687,-3288829.7085309029,-2912642.9814345324,-2527425.6374874208,-2167439.4496830571,-1804279.6309039197,-1462196.6946456344,-1131478.7094763964,-902208.74282414746,-732277.23141136428,-700085.68380545918,-691974.23724446946,-683776.84254368884,-675497.97499019722,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7,1.3814974408887792E-7]
[null,null,null,null,null,null,196,"Fed-Depreciation Expense:",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1497.6499768060187,9005.339052693369,45139.516115189988,14193.063920379052,20056.324049409679,26843.314566394583,34834.763127513936,44432.723055231632,57577.765140507305,73184.796588398531,92176.701785037236,118453.91247603788,152490.77100063319,204475.04334874905,301817.1753052788,182131.06616666197,190336.30863140721,198973.2247469853,205608.03125930301,211210.04869808551,212709.60402857678,213262.36646674349,213926.38989960897,214757.19176923137,282343.60227935063,282343.60227935063,282343.60227935063,257476.96161459296,257476.96161459296,257476.96161459296,257476.96161459296,257476.96161459296,257476.96161459296,257476.96161459296,257476.96161459296,257476.96161459296,257476.96161459296,257476.96161459296,257476.96161459296,238166.18949349847,238166.18949349847,238166.18949349847,238166.18949349847,238166.18949349847,238166.18949349847,238166.18949349847,238166.18949349847,238166.18949349847,238166.18949349847,238166.18949349847,238166.18949349847,220303.72528148608,220303.72528148608,220303.72528148608,220303.72528148608,220303.72528148608,220303.72528148608,220303.72528148608,220303.72528148608,220303.72528148608,220303.72528148608,220303.72528148608,220303.72528148608,203780.94588537456,203780.94588537456,203780.94588537456,203780.94588537456,203780.94588537456,203780.94588537456,203780.94588537456,203780.94588537456,203780.94588537456,203780.94588537456,203780.94588537456,203780.94588537456,188497.37494397152,188497.37494397152,188497.37494397152,188497.37494397152,188497.37494397152,188497.37494397152,188497.37494397152,188497.37494397152,188497.37494397152,188497.37494397152,188497.37494397152,188497.37494397152,174704.86370563021,174704.86370563021,174704.86370563021,174704.86370563021,174704.86370563021,174704.86370563021,174704.86370563021,174704.86370563021,174704.86370563021,174704.86370563021,174704.86370563021,174704.86370563021,168419.42186143511,168419.42186143511,168419.42186143511,168419.42186143511,168419.42186143511,168419.42186143511,168419.42186143511,168419.42186143511,168419.42186143511,168419.42186143511,168419.42186143511,168419.42186143511,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882621,167613.50200882618,167613.50200882618,167613.50200882618,167613.50200882618,167613.50200882618,167613.50200882618,167613.50200882618,167613.50200882618,167613.50200882618,167613.50200882618,167613.50200882618,167613.50200882618,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882606,167613.50200882606,167613.50200882606,167613.50200882606,167613.50200882606,167613.50200882606,167613.50200882606,167613.50200882606,167613.50200882606,167613.50200882606,167613.50200882606,167613.50200882606,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,167613.50200882615,164855.16694917344,164855.16694917344,164855.16694917344,164855.16694917344,164855.16694917344,164855.16694917344,164855.16694917344,164855.16694917344,164855.16694917344,164855.16694917344,164855.16694917344,164855.16694917344,110867.45049128734,110867.45049128734,110867.45049128734,110867.45049128734,110867.45049128734,110867.45049128734,110867.45049128734,110867.45049128734,110867.45049128734,110867.45049128734,110867.45049128734,110867.45049128734,29819.034546526898,29819.034546526898,29819.034546526898,29819.034546526898,29819.034546526898,29819.034546526898,29819.034546526898,29819.034546526898,29819.034546526898,29819.034546526898,29819.034546526898,29819.034546526898,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,199,"State-Depreciation Expense:",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1331.2444238275721,8004.7458246163287,40124.014324613323,12650.404043512672,17862.190824873225,23895.07128441536,30998.581116521455,39530.101052270518,51214.582905848896,65087.499748418872,81969.193256542188,105326.71387076494,135581.69922596079,181789.9413131749,268316.28083009028,162630.37323404846,169923.92209159976,177601.18086100253,183498.78664972939,188478.35770642495,189811.29577797273,190302.64016745426,190892.88321889029,191631.37376966572,251708.183111994,251708.183111994,251708.183111994,231215.88960827538,231215.88960827538,231215.88960827538,231215.88960827538,231215.88960827538,231215.88960827538,231215.88960827538,231215.88960827538,231215.88960827538,231215.88960827538,231215.88960827538,231215.88960827538,215801.49696772365,215801.49696772365,215801.49696772365,215801.49696772365,215801.49696772365,215801.49696772365,215801.49696772365,215801.49696772365,215801.49696772365,215801.49696772365,215801.49696772365,215801.49696772365,201414.73050320876,201414.73050320876,201414.73050320876,201414.73050320876,201414.73050320876,201414.73050320876,201414.73050320876,201414.73050320876,201414.73050320876,201414.73050320876,201414.73050320876,201414.73050320876,187987.08180299489,187987.08180299489,187987.08180299489,187987.08180299489,187987.08180299489,187987.08180299489,187987.08180299489,187987.08180299489,187987.08180299489,187987.08180299489,187987.08180299489,187987.08180299489,175454.60968279518,175454.60968279518,175454.60968279518,175454.60968279518,175454.60968279518,175454.60968279518,175454.60968279518,175454.60968279518,175454.60968279518,175454.60968279518,175454.60968279518,175454.60968279518,163757.63570394219,163757.63570394219,163757.63570394219,163757.63570394219,163757.63570394219,163757.63570394219,163757.63570394219,163757.63570394219,163757.63570394219,163757.63570394219,163757.63570394219,163757.63570394219,152840.45999034602,152840.45999034602,152840.45999034602,152840.45999034602,152840.45999034602,152840.45999034602,152840.45999034602,152840.45999034602,152840.45999034602,152840.45999034602,152840.45999034602,152840.45999034602,142651.09599098965,142651.09599098965,142651.09599098965,142651.09599098965,142651.09599098965,142651.09599098965,142651.09599098965,142651.09599098965,142651.09599098965,142651.09599098965,142651.09599098965,142651.09599098965,133141.02292492363,133141.02292492363,133141.02292492363,133141.02292492363,133141.02292492363,133141.02292492363,133141.02292492363,133141.02292492363,133141.02292492363,133141.02292492363,133141.02292492363,133141.02292492363,124264.95472992874,124264.95472992874,124264.95472992874,124264.95472992874,124264.95472992874,124264.95472992874,124264.95472992874,124264.95472992874,124264.95472992874,124264.95472992874,124264.95472992874,124264.95472992874,115980.62441460017,115980.62441460017,115980.62441460017,115980.62441460017,115980.62441460017,115980.62441460017,115980.62441460017,115980.62441460017,115980.62441460017,115980.62441460017,115980.62441460017,115980.62441460017,108248.58278696015,108248.58278696015,108248.58278696015,108248.58278696015,108248.58278696015,108248.58278696015,108248.58278696015,108248.58278696015,108248.58278696015,108248.58278696015,108248.58278696015,108248.58278696015,101032.01060116281,101032.01060116281,101032.01060116281,101032.01060116281,101032.01060116281,101032.01060116281,101032.01060116281,101032.01060116281,101032.01060116281,101032.01060116281,101032.01060116281,101032.01060116281,94394.161989926637,94394.161989926637,94394.161989926637,94394.161989926637,94394.161989926637,94394.161989926637,94394.161989926637,94394.161989926637,94394.161989926637,94394.161989926637,94394.161989926637,94394.161989926637,90109.487044163849,90109.487044163849,90109.487044163849,90109.487044163849,90109.487044163849,90109.487044163849,90109.487044163849,90109.487044163849,90109.487044163849,90109.487044163849,90109.487044163849,90109.487044163849,88978.798275114357,88978.798275114357,88978.798275114357,88978.798275114357,88978.798275114357,88978.798275114357,88978.798275114357,88978.798275114357,88978.798275114357,88978.798275114357,88978.798275114357,88978.798275114357,88978.798275114357,88978.798275114357,88978.798275114357,88978.798275114357,88978.798275114357,88978.798275114357,88978.798275114357,88978.798275114357,88978.798275114357,88978.798275114357,88978.798275114357,88978.798275114357,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114401,88978.798275114401,88978.798275114401,88978.798275114401,88978.798275114401,88978.798275114401,88978.798275114401,88978.798275114401,88978.798275114401,88978.798275114401,88978.798275114401,88978.798275114401,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,88978.798275114386,87514.51684249402,87514.51684249402,87514.51684249402,87514.51684249402,87514.51684249402,87514.51684249402,87514.51684249402,87514.51684249402,87514.51684249402,87514.51684249402,87514.51684249402,87514.51684249402,58854.760471629677,58854.760471629677,58854.760471629677,58854.760471629677,58854.760471629677,58854.760471629677,58854.760471629677,58854.760471629677,58854.760471629677,58854.760471629677,58854.760471629677,58854.760471629677,15829.642766692872,15829.642766692872,15829.642766692872,15829.642766692872,15829.642766692872,15829.642766692872,15829.642766692872,15829.642766692872,15829.642766692872,15829.642766692872,15829.642766692872,15829.642766692872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,202,"BLM Depreciation Expense:",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,518.42211145260558,2214.9670980381065,6848.607383061264,15490.523544714488,24513.734705281786,33846.661349637936,43399.8620366662,53575.324941887397,64368.71657273882,74529.138695322254,82757.607749302901,91470.504193760964,99861.260210572131,108389.82167780944,116422.49102345713,124341.43692460174,131549.61698658409,138370.05580941917,143056.58029655388,146662.18128148807,147706.73209528084,148036.85183326699,148367.39813299116,148698.31553677382,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168874.81895439321,168599.26682972119,167732.6203278153,164817.66650483044,158910.72262072423,152574.95158674737,146152.15027088628,139852.87473295626,133162.73370654485,127253.5866789961,122479.66477557979,120760.83861596313,119452.15949214667,118291.08198513559,117130.85266701999,115972.09941593686,114962.49862842244,114248.17071813917,113681.12111619557,113333.49635915658,112940.36178175377,112547.05583083529,112422.7287123131,112298.2186530152,112173.55046744694,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104562.59802613387,104377.10974720136,103743.18366384473,102429.794608047,100339.18669847168,98284.679895610345,96060.122873045955,93573.142340964871,90908.947074422991,87175.155636911761,83057.504951887764,78080.911174475623,72420.424237824715,66893.164283798629,61259.863044290287,56004.670721318362,50722.130249463771,45756.843311032702,40975.20350982013,37657.327995472762,35201.207017797104,34703.826972152325,34546.655522714209,34389.298065878131,34231.777997508187,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24635.024623614281,24577.642915766184,24381.670514443234,23976.373108202675,23332.00874023094,22699.07541650187,22013.507110571172,21246.562493554055,20425.43588128611,19274.982715494687,18006.13318135155,16473.0840643997,14729.353680409016,13026.935124635002,11291.904215021634,9673.1804434290243,8046.3758016534166,6517.810588385415,5046.0611687064993,4025.0369529581708,3268.6915231024414,3114.8267058729207,3066.2055358470793,3017.5267522569075,2968.7976024124323,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11,-1.3326490788083327E-11]
[null,null,null,null,null,null,205,"Book - Fed Depreciation Difference:",177082.66919291797,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0221255204949244,28.559832866949904,75.608550778003178,154.24794764303033,235.23209869989273,322.41886840895904,411.71745613035046,504.07265586694393,607.92237614165606,715.6594737735486,798.7858705196395,879.65838116442137,951.49137362069268,1019.7754951283223,1077.0888074110608,1123.6425317784087,1159.0033594739944,1193.3655866044937,1224.0325001401816,1254.9351534214729,1264.9070977115534,1268.910720031221,1273.6626819856483,1279.0653066508221,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,1322.9549255731781,894.63030619735514,219.80189507603498,-1380.5685572222583,-3567.7238930669673,-3979.0185545963432,-4318.208298636453,-4181.854374627299,-4830.5144186671678,-4781.3696640768012,-5495.5007269087127,-2181.6018948748047,-1645.3578276225867,-1355.853335176329,-1214.1434609022206,-940.88179121548364,-326.68537614460791,308.37070982164039,544.64502009905527,624.79569285587775,550.41252570794552,513.39273505563347,691.24084005497468,652.611372645041,618.74927216053527,-895.17666001273801,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,818.57613469482897,-44.422235428990142,-2277.1782865640371,-5350.3959167899993,-8758.9910384882187,-8602.2778513617322,-9564.7691452885792,-10501.872741564175,-10041.813657659526,-13154.131445913104,-12780.955454411929,-13687.250039082821,-14340.026185810213,-12774.87681580875,-12264.027276269473,-10165.969812839283,-8820.2586016684836,-7394.4556171190961,-7671.5465607943452,-6944.3997241606721,-6873.7244821252089,-1583.7945233915489,-473.20879439827638,-584.43830625865326,-682.16920829246772,-7155.8426269693446,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,193.10241628661024,-178.90887172508653,-1140.746353682463,-2461.2550159792777,-3923.3386414562033,-3851.3891584834087,-4263.9737412922113,-4667.8159027281345,-4465.0893454219158,-5800.7552334362481,-5636.4636937830855,-6019.7478320871669,-6293.7262843892386,-5611.5106703938882,-5384.1876788383506,-4475.90817825263,-3890.9035176480015,-3272.0710365111659,-3385.778783934808,-3069.4409436793776,-3037.2236006559365,-769.06521613477878,-290.52607104036912,-338.25085870068369,-380.11140041593069,-3168.8028873709973,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11,1.3326490788083327E-11]
[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:",33284215.516219418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,899.77367660672178,3612.6089488279099,8138.6618758447912,26659.918038993943,41361.248978968841,56684.905205290714,72726.634980502189,89655.553402270918,109560.95130700761,129372.41746236016,148719.98914241357,169446.51392302528,188472.11193905785,205847.73413639201,216980.60473344236,250193.48698741681,268541.83351238794,285879.50685599615,297264.25702440692,305322.67762637639,305891.55688755121,304952.93220407417,304146.33027713583,303454.07058617327,341819.45876211528,340877.8928183121,341172.43931288016,338403.18119993206,336466.98357192823,334572.89728979784,332812.91505866492,331126.84069510829,329568.36267444742,328037.69201673934,326506.10971626017,324975.39023572608,323698.06707383576,322157.79109702591,320584.80817707762,320509.67834647652,319029.3683252628,317547.94405800459,316062.97146178025,314576.04329877452,313085.73899764247,311594.69892700372,310103.68297799613,308612.64419918595,307114.90067513741,305624.11475664208,304134.19424819871,304025.02848902438,302563.74571292964,301102.49241925159,299641.3330126587,298180.22534942621,296719.2070171918,295258.20815306617,293797.2086506937,292336.2097523869,290875.38825842808,289414.38266955852,287953.35418235336,287781.3567878842,286348.32863689843,284915.29970582196,283482.26829053822,282049.23550614988,280616.20035810623,279183.16469494568,277750.12904867291,276317.09338641667,274884.05303012644,273451.01754489949,272017.98266555142,271787.91500416724,270380.74047046719,268973.56595740799,267566.39151007967,266159.21709897718,264752.04275041592,263344.86841548444,261937.69408010613,260530.51974515073,259123.34553439717,257716.17119475763,256308.99683908685,256024.18601223975,254640.33666294703,253256.4873131082,251872.63796153018,250488.78860899364,249104.93925480224,247721.08990025028,246337.24054571005,244953.39119115873,243569.54183332101,242185.69247889359,240801.84312489038,240459.84195758469,239086.38038433541,237712.91881110048,236339.45723791164,234965.9956647481,233592.53409162833,232219.07251851819,230845.61094540771,229472.14937229751,228098.68779927419,226725.22622616074,225351.76465303599,224946.43681727425,223574.15469937984,222201.87258148508,220829.59046358906,219457.30834569232,218085.02622779456,216712.74410989648,215340.46199199843,213781.99209598516,212082.570819238,209910.11253779705,207236.95478848109,205890.76814460172,203659.01096732749,201664.99324099999,199387.17780812748,197406.24538394081,195233.41646528905,194989.86985398861,193945.27856351365,192872.50094769677,191780.36200440765,190807.73613640646,190075.37512577046,190238.49088224059,189437.39246059564,188573.95370260195,187700.79531786311,186823.45949133448,186048.42680637632,185019.47251688049,184012.90003228787,182360.73967898145,181194.55116142731,180260.27647048613,179310.07191601867,179140.63415961614,178191.32489809339,177244.23386853043,176296.00518535794,175348.04117876274,174391.28006464549,173440.28697889103,172488.57494095425,171596.02863474534,170797.06326658319,169839.46321134851,168882.28526402195,168659.46880054704,167702.26716419793,166745.00683449346,165787.77660655868,164830.53937540844,163873.53491151024,162916.37782834386,161959.23976830795,161000.53621134529,160039.35654757835,159082.37428166033,158125.38084696923,157853.64207855912,156896.64927066822,155939.65801577538,154982.66596440412,154025.67409833457,153068.67607335505,152111.68208660823,151154.68759651852,150197.73452872774,149240.84697753721,148283.84836520973,147326.85004840264,146997.12696470742,146040.12863131551,145083.13025683202,144126.13190342297,143169.13354511093,142212.13534976068,141255.13704756071,140298.13875867898,139341.13937378302,138384.13825534921,137427.14007553997,136470.14188791133,135860.77127462553,134903.77308743575,133946.77490133321,132989.77671467303,132032.77852814263,131075.78033730027,130118.78214928517,129161.78396091762,128204.78580155011,127247.78768805118,126290.78949679768,125333.79130575103,124396.68881481943,123439.69062376123,122482.69243267422,121525.69424160196,120568.69605052624,119611.69785956468,118654.69966852825,117697.70147750118,116740.70328570678,115783.7050926987,114826.70690174798,113869.70871079181,112882.26660580258,111925.26841484668,110968.27022389157,110011.27203293605,109054.27384198063,108097.27565102217,107140.27746006571,106183.279269109,105226.28107817259,104269.2828872683,103312.28469630958,102355.28650535099,101401.48132901972,100449.2581045446,99497.034880069506,98544.8116555944,97592.588431119293,96640.365206644274,95688.141982169182,94735.918757694119,93783.695533218503,92831.472308742057,91879.249084267009,90927.025859791975,90021.44259659911,89162.541922637771,88303.641248676417,87444.740574715062,86585.839900753694,85726.939226792369,84868.038552831014,84009.13787886966,83150.237204908321,82291.33653094701,81432.435856985656,80573.535183024287,79783.771077462166,79063.142412384128,78342.513747306089,77621.885082228051,76901.256417149998,76180.627752071945,75459.999086993936,74739.370421915868,74018.74175683783,73298.113091759791,72577.484426681753,71856.855761603714,71160.574695491086,70488.641258188014,69816.707820884869,69144.774383581782,68472.84094627868,67800.90750897555,67128.974071672463,66457.040634369361,65785.107197066231,65113.173759763115,64441.240322460035,63769.306885156911,63096.872465740438,62423.937063420919,61751.001661101407,61078.06625878191,60405.130856462405,59732.195454142893,59059.260051823381,58386.324649503869,57713.389247184365,57040.453844864853,56367.518442545348,55694.583040225829,55021.660893653119,54348.752002848101,53675.843112043091,53002.934221238058,52330.025330433047,51657.116439628015,50984.207548822989,50311.298658017964,49638.389767212953,48965.480876407928,48292.571985602903,47619.663094797885,46946.753853252143,46273.844260965154,45600.934668678157,44928.025076391161,44255.115484104164,43582.205891817161,42909.296299530164,42236.386707243153,41563.477114956157,40890.56752266916,40217.657930382164,39544.74833809516,38871.838755088604,38198.929181362488,37526.019607636357,36853.110033910234,36180.200460184118,35507.290886457995,34834.381312731864,34161.471739005749,33488.562165279633,32815.652591553502,32142.743017827393,31469.833444101259,30796.923870129584,30124.014295912351,29451.104721695119,28778.195147477891,28105.285573260648,27432.375999043423,26759.466424826183,26086.556850608951,25413.647276391723,24740.737702174487,24067.828127957244,23394.918553740019,22722.008979529281,22049.099405325047,21376.189831120806,20703.280256916565,20030.370682712328,19357.461108508091,18684.551534303846,18011.641960099612,17338.732385895368,16665.822811691134,15992.913237486897,15320.003663282652,14831.590210292105,14158.680636087516,13485.771061882928,12812.861487678354,12139.951913473767,11467.042339269192,10794.132765064605,10121.223190860021,9448.3136166554414,8775.404042450853,8102.4944682462719,7429.5848940416936,10324.11339947655,9651.2038252719685,8978.2942510674093,8305.38467686283,7632.4751026582589,6959.5655284536815,6286.655954249115,5613.7463800445394,4940.8368058399601,4267.9272316353936,3595.0176574308157,2922.1080832262437,6817.5490896049987,6144.6395154004213,5471.7299411958529,4798.8203669912773,4125.9107927866999,3453.0012185821292,2780.0916443775609,2107.1820701729816,1434.2724959684101,761.36292176383449,88.453347559262411,-584.45622664530777,-522.16728984183135,-1195.0768640464032,-1867.9864382509807,-2540.896012455551,-3213.8055866601212,-3886.7151608646932,-4559.6247350692684,-5232.5343092738331,-5905.4438834784105,-6578.3534576829843,-7251.2630318875617,-7924.1726060921301,-9035.3799475134037,-9708.2895217179848,-10381.199095922551,-11054.108670127131,-11727.018244331706,-12399.927818536275,-13072.837392740845,-13745.746966945429,-14418.656541149994,-15091.566115354568,-15764.475689559138,-16437.385263763721,-17098.697688950884,-17771.607263155456,-18444.516837360035,-19117.426411564604,-19790.335985769172,-20463.245559973755,-21136.155134178323,-21809.064708382914,-22481.974282587475,-23154.88385679205,-23827.793430996637,-24500.703005201194,-25173.919434414827,-25846.82900861941,-26519.738582823975,-27192.648157028558,-27865.557731233137,-28538.467305437698,-29211.376879642277,-29884.286453846835,-30557.19602805141,-31230.105602255979,-31903.015176460562,-32575.924750665126,-33248.82620563313,-33921.735779837691,-34594.645354042266,-35267.554928246835,-35940.464502451418,-36613.374076655979,-37286.283650860554,-37959.19322506513,-38632.102799269705,-39305.012373474266,-39977.921947678842,-40650.831521883396,-41323.741310919075,-41996.650885123643,-42669.560459328211,-43342.470033532773,-44015.379607737355,-44688.289181941909,-45361.19875614647,-46034.108330351039,-46707.017904555592,-47379.927478760168,-48052.837052964744,-48725.746627169297,-49398.656195689553,-50071.565769894121,-50744.475344098675,-51417.384918303229,-52090.294492507797,-52763.20406671238,-53436.113640916934,-54109.02321512151,-54781.932789326063,-55454.842363530632,-56127.751937735215,-56800.661511939776,-57473.571086294753,-58146.480660499321,-58819.390234703875,-59492.299808908443,-60165.209383113011,-60838.118957317587,-61511.028531522163,-62183.938105726724,-62856.847679931278,-63529.757254135853,-64202.666828340421,-64875.576402544968,-65548.485976745578,-66221.395550950154,-66894.305125154715,-67567.214699359291,-68240.124273563837,-68913.033847768413,-69585.943421972988,-70258.852996177549,-70931.762570382125,-71604.672144586686,-72277.581718791247,-72950.491292995808,-73623.4008672005,-74296.310441405061,-74969.220015609637,-75642.129589814198,-76315.039164018759,-76987.94873822332,-77660.858312427896,-78333.767886632471,-79006.677460837018,-79679.587035041579,-80352.496609246169,-81025.40618345073,-81698.315757655277,-82371.225331859881,-83044.134906064442,-83717.044480268989,-84389.954054473565,-85062.863628678126,-85735.773202882716,-86408.682777087262,-87081.592351291853,-87754.501925496414,-88427.411499700975,-89100.321073905521,-89773.230648110111,-90446.140222314672,-91119.049796519233,-91791.959370723824,-92464.86894492837,-93137.77851913296,-93810.688093337507,-94483.597667542082,-95156.507241746673,-95829.416815951219,-96502.32639015578,-97175.235964360341,-97848.145538564902,-98521.055112769507,-99193.964686974054,-99866.874261178644,-100539.7838353832,-101212.69340958777,-101885.60298379233,-102558.51255799689,-120258.27348233447,-161920.18988862442,-224109.18506523781,-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,-475964.0076273256,-452211.95990762161,-312551.11222381436,-229781.63288650772,-40041.224660394015,-5537.8421100883224,1299.6668396428715,6735.11816955634,-844732.74470768077,32737.70999445668,29328.346272449977,29174.560209556694,26433.516521949376,24784.721632133827,12824.071480422816,5728.3970918122477,-10554.448263767266,-13561.332844325405,-13895.748128249585,-14193.566793625276,61529.137628037919,-15786.383900975685,-15858.911317268523,-16017.577069950523,-16107.785224934143,-16226.893760023519,-16073.155543285897,-16048.14225537695,-15780.040823467403,-15863.214955736168,-16017.101345734003,-16171.956064732305,-18338.277417977748,-16455.280603394844,-16616.096420950704,-16774.633059377815,-16934.981053055297,-17094.564356515744,-17261.367054361759,-17424.763752238021,-17594.592445988332,-17755.12655653822,-17913.789654613091,-18072.427131166347,-18177.842163879566,-18390.400216073354,-18548.879964813583,-18707.420019542034,-18865.912146678042,-19024.424507150958,-19182.745845905854,-19341.157305788798,-19499.398578141227,-19657.885780713917,-19816.42248938066,-19974.959875980578,-20134.905502956008,-20292.016176947342,-20450.557736949671,-20609.097701284434,-20767.638933760332,-20926.179630871826,-21084.725382326513,-21243.268749219285,-21401.816619192636,-21560.357981970119,-21718.898034840066,-21877.438069772241,-22035.940843338467,-22194.518628402999,-22353.058552908929,-22511.598519635463,-22670.138452807591,-22828.6784001452,-22987.218213747314,-23145.758090443796,-23304.297847990907,-23462.837777715322,-23621.377742099256,-23779.917706957807,-23938.458657734274,-24096.997623742402,-24255.537591522796,-24414.07755818604,-24572.617525737118,-24731.157492913389,-24889.697463628239,-25048.237432673632,-25206.777404871678,-25365.317372513971,-25523.857339239217,-25682.397305951879,-25840.93724657764,-25999.477239719421,-26158.017206354783,-26316.557173019701,-26475.097139661138,-26633.637106312483,-26792.177072870199,-26950.717039472096,-27109.257005990567,-27267.796972629578,-27426.336939292869,-27584.876905956484,-27743.41687331034,-27901.956839274651,-28060.496805940311,-28219.036772605192,-28377.576739270688,-28536.116705935929,-28694.656672603651,-28853.196639270191,-29011.736605938939,-29170.276572604504,-29328.816539269432,-29487.356505934342,-29645.896472580989,-29804.436439264402,-29962.976405929276,-30121.516372594149,-30280.056339259005,-30438.596305923878,-30597.136272588687,-30755.676239253524,-30914.216205918299,-31072.756172583158,-31231.296139248039,-31389.836105912924,-37180.798157447389,-50882.362601526831,-71304.786048869108,-94340.392269345481,-92481.270964117284,-96942.937626333282,-104090.45975235189,-108324.06524458107,-139414.16715161808,-149302.15005182216,-173215.64753754731,-191577.41723119823,-184612.58394456361,-184242.48970764529,-168675.03819876836,-165067.75312703894,-153362.31614543361,-145432.51468868845,-99289.379482292527,-71977.067943814996,-9473.3954507009003,2003.2072803487429,4301.8733070164544,6142.8587437918677,-276009.33124461002,14897.168508232588,13843.122900001616,13852.617270448343,13006.285559503318,12506.531284341971,8615.7671605438791,6330.7789609688907,1066.1872301923265,132.45763024640104,73.583579461519534,26.783477485612927,25122.188365016911,-394.17078576714925,-366.28240238712209,-366.53361888223765,-344.14008712342428,-330.91682833765577,-227.96907292974839,-167.50937946208865,-28.210803506934528,-3.504765460474796,-1.9469862718052933,-0.70867798634247348,-664.72107298652929,10.429570222072927,9.691656953733645,9.6983040218854555,9.1057818959295993,8.7559008011476376,6.0319524952861663,4.4322179606030829,0.74644435166423229,9.2734416808908954E-2,5.1516325505492636E-2,1.875128130459746E-2,17.588201253914995,-0.27596143212336144,-0.25643660043374611,-0.25661247867374964,-0.24093462698300233,-0.23167694077502624,-0.15960257311539666,-0.11727436344914741,-1.9750558893382581E-2,-2.4537070823250468E-3,-1.3630961260246422E-3,-4.961487478473888E-4,-0.46537538091939201,7.3018085099121827E-3,6.7851908139283231E-3,6.7898444679066134E-3,6.3750160203534644E-3,6.1300620768227837E-3,4.2230088253267456E-3,3.1030246687410736E-3,5.2259150484501387E-4,6.4925089456289496E-5,3.6068045828841387E-5,1.3129033364845648E-5,1.2313610883445087E-2,-1.9320118123829355E-4,-1.7953172443671502E-4,-1.7965485791549189E-4,-1.6867869587997342E-4,-1.6219733186707908E-4,-1.1173761615368742E-4,-8.2103371760016498E-5,-1.3826346049769099E-5,-1.7167119006536536E-6,-9.5316836923537454E-7,-3.4621310822520533E-7,-3.2581107211784112E-4,5.1131855111860136E-6,4.7514982074212118E-6,4.75475623712921E-6,4.4643322230410585E-6,4.2928384120486796E-6,2.9576984765294587E-6,2.1735905387002261E-6,3.6701311346944643E-7,4.6597970081388486E-8,2.6394950733995063E-8,1.0335182030638351E-8,8.621979461388715E-6,-1.3411793724603559E-7,-1.2454788757356201E-7,-1.2463411665050262E-7,-1.1694965949450186E-7,-1.1241203855610359E-7,-7.7084898439090278E-8,-5.6337801088777289E-8,-8.5366507679364911E-9,-5.8642693572723016E-11,4.7589635187015513E-10,9.0080696949675982E-10,-2.2695919967087619E-7,4.7229209838747509E-9,4.4696788815342614E-9,4.4719372904596282E-9,4.2685870630846481E-9,4.1485006149906998E-9,3.2137382346963401E-9,2.6647568035482521E-9,1.3999380871309536E-9,1.1755908824918757E-9,1.1614240641881561E-9,1.1501579615828133E-9,7.1792014427538439E-9,1.0489803128834273E-9,1.0556578064774419E-9,1.0555748789039263E-9,1.06093225737984E-9,1.0640865161314473E-9,1.0887967098964083E-9,1.1032993244995225E-9,1.1367426508525477E-9,1.1426555992913046E-9,1.1430072753641412E-9,1.1432821998887668E-9,9.8373342556330083E-10,1.1459129697090051E-9,1.1457131152714804E-9,1.1456921383404464E-9,1.1455272135167363E-9,1.1454205821858455E-9,1.1447435911377545E-9,1.1443366877458213E-9,1.1434286221917936E-9,1.1432489972529322E-9,1.1432165209175496E-9,1.1431860753913762E-9,1.1473844883963505E-9,1.1430701241719933E-9,1.1430522410697844E-9,1.1430296249544186E-9,1.1430108176313562E-9,1.1429904678903904E-9,1.1429852095943936E-9,1.1429728049083612E-9,1.1429736607331287E-9,1.142955242368073E-9,1.1429329305214395E-9,1.1429105649405669E-9,1.1427763057881832E-9,1.1428672906444729E-9,1.1428445926678783E-9,1.1428220199245451E-9,1.1427993464023918E-9,1.1427767136918776E-9,1.1427536816689567E-9,1.1427308387360939E-9,1.1427076449364657E-9,1.1426849611226698E-9,1.1426623803285319E-9,1.1426398009561759E-9,1.1426201822341359E-9,1.142594603663497E-9,1.1425720330861729E-9,1.1425494591952366E-9,1.1425268879708598E-9,1.1425043156666263E-9,1.1424817539280079E-9,1.1424591871861573E-9,1.142436629728073E-9,1.1424140587760079E-9,1.1423914850980924E-9,1.1423689113825569E-9,1.1423462593296317E-9,1.1423237649714465E-9,1.1423011910231988E-9,1.1422786171626272E-9,1.1422560432315005E-9,1.1422334693289456E-9,1.1422108951468298E-9,1.1421883210970972E-9,1.1421657468017205E-9,1.1421431728633883E-9,1.1421205989971806E-9,1.1420980251319684E-9,1.1420754533395259E-9,1.1420528773745562E-9,1.1420303035155014E-9,1.1420077296541265E-9,1.141985155794619E-9,1.141962581934355E-9,1.1419400080814883E-9,1.1419174342251187E-9,1.1418948603752486E-9,1.1418722865159316E-9,1.1418497126547062E-9,1.1418271387934544E-9,1.1418045648773578E-9,1.1417819910716645E-9,1.1417594172102495E-9,1.1417368433488964E-9,1.1417142694874933E-9,1.1416916956261106E-9,1.1416691217645322E-9,1.1416465479030461E-9,1.1416239740413885E-9,1.1416014001799805E-9,1.141578826318623E-9,1.1415562524572663E-9,1.1415336785973609E-9,1.1415111047345344E-9,1.141488530873182E-9,1.141465957011828E-9]
[null,null,null,null,null,null,215,"State Interest:",8525987.9990731478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,209.15171211077995,906.52671558040879,2572.4278955208674,5483.3710170595605,8445.4525448689437,11551.205353961421,14830.786134406826,18316.820500457648,22497.294467570573,26736.141598066919,31020.457909908691,35754.891225755258,40323.676213842358,44949.156346368138,49224.037573541049,53478.781582503689,57420.840360319249,61171.314681007316,63679.181199457511,65491.307950793089,65700.867927871092,65575.058012291003,65449.092849606437,65322.853244061662,74376.769501338815,74042.219968603356,73707.670435867913,73377.622939931753,73052.077480794891,72726.532021658015,72400.98656252111,72075.441103384248,71749.895644247386,71424.35018511051,71098.804725973634,70773.259266836758,70447.713807699882,70122.168348563006,69796.622889426144,69474.57988092929,69156.039323072488,68837.498765215685,68518.958207358883,68200.417649502051,67881.877091645263,67563.336533788446,67244.795975931644,66926.255418074827,66607.714860218024,66289.174302361207,65970.633744504405,65655.332953489633,65343.271929316885,65031.210905144144,64719.149880971396,64407.088856798655,64095.027832625907,63782.966808453166,63470.90578428041,63158.844760107677,62846.783735934921,62534.722711762181,62222.661687589447,61913.597447745575,61607.529992230586,61301.462536715597,60995.395081200608,60689.327625685612,60383.260170170644,60077.192714655634,59771.125259140666,59465.057803625677,59158.990348110674,58852.9228925957,58546.855437080711,58243.560007069944,57943.03660256337,57642.513198056819,57341.989793550252,57041.4663890437,56740.942984537127,56440.419580030575,56139.896175524009,55839.372771017457,55538.849366510876,55238.325962004325,54937.802557497766,54639.780859182494,54344.260867058525,54048.740874934556,53753.220882810587,53457.70089068661,53162.180898562641,52866.660906438665,52571.14091431471,52275.620922190719,51980.10093006675,51684.580937942788,51389.060945818812,51094.681706080934,50801.44321872916,50508.204731377395,50214.966244025614,49921.727756673848,49628.489269322068,49335.250781970288,49042.012294618522,48748.773807266756,48455.535319914969,48162.296832563195,47869.058345211437,47575.966173856985,47283.020318499868,46990.074463142751,46697.128607785642,46404.182752428518,46111.236897071409,45818.291041714292,45525.345186357175,45232.399331000059,44939.636955252063,44647.642398398886,44358.199330663789,44074.719613820285,43799.548627574681,43533.064607078995,43275.251100326015,43026.287594026391,42785.913011981254,42552.836034854925,42324.250267396914,42097.803110337831,41873.070669460583,41649.943924290717,41428.417818415466,41208.390302518877,40989.556792032636,40771.606807518197,40554.282793375933,40337.462996456168,40121.177473218879,39905.246969752225,39689.488838091624,39473.900959077335,39263.532228668904,39058.320423034034,38853.1317224335,38647.943021832973,38442.754321232445,38237.565620631918,38032.376920031391,37827.188219430864,37621.999518830329,37416.810818229802,37211.622117629275,37006.433417028747,36801.244716428213,36596.056015827686,36390.867315227151,36185.678614626624,35980.489914026104,35775.30121342557,35570.112512825035,35364.923812224501,35159.735111623988,34954.546411023453,34749.357710422926,34544.169009822392,34338.980309221864,34133.791608621344,33928.60290802081,33723.414207420275,33518.225506819748,33313.036806219221,33107.848105618694,32902.659405018159,32697.470704417639,32492.282003817108,32287.093303216578,32081.90460261605,31876.715902015523,31671.527201414989,31466.338500814465,31261.149800213938,31055.961099613403,30850.77239901288,30645.583698412349,30440.394997811822,30235.206297211291,30030.017596610767,29824.828896010236,29619.640195409702,29414.451494809182,29209.262794208647,29004.07409360812,28798.885393007586,28593.696692407062,28388.507991806531,28183.319291206,27978.130590605477,27772.941890004942,27567.753189404415,27362.564488803891,27157.375788203357,26952.18708760283,26746.998387002302,26541.809686401775,26336.620985801241,26131.432285200717,25926.243584600186,25721.054883999655,25515.866183399125,25310.677482798601,25105.488782198066,24900.300081597543,24695.111380997012,24489.922680396485,24284.73397979595,24079.545279195427,23874.356578594896,23669.167877994369,23463.979177393841,23258.790476793311,23053.60177619278,22848.413075592252,22643.224374991722,22438.035674391198,22232.846973790663,22027.658273190136,21822.469572589605,21617.280871989078,21412.591510589365,21208.401488390467,21004.211466191566,20800.021443992671,20595.83142179377,20391.641399594871,20187.45137739597,19983.261355197072,19779.071332998166,19574.881310799272,19370.69128860037,19166.501266401472,18972.097322290014,18787.479456265999,18602.861590241992,18418.243724217977,18233.625858193969,18049.007992169958,17864.390126145943,17679.772260121932,17495.154394097925,17310.53652807391,17125.918662049899,16941.300796025887,16771.383360789678,16616.166356341277,16460.949351892872,16305.732347444466,16150.515342996063,15995.298338547655,15840.081334099254,15684.864329650845,15529.647325202443,15374.430320754038,15219.213316305631,15063.996311857225,14914.192999309995,14769.803378663941,14625.413758017881,14481.024137371825,14336.63451672577,14192.24489607971,14047.855275433654,13903.4656547876,13759.076034141543,13614.686413495485,13470.296792849429,13325.907172203371,13181.517551557316,13037.127930911258,12892.7383102652,12748.348689619144,12603.959068973089,12459.569448327031,12315.179827680975,12170.790207034917,12026.400586388861,11882.010965742804,11737.621345096746,11593.23172445069,11448.842103804634,11304.452483158577,11160.062862512519,11015.673241866463,10871.283621220407,10726.894000574348,10582.504379928292,10438.114759282236,10293.72513863618,10149.335517990123,10004.945897344065,9860.5562766980092,9716.1666560519534,9571.7770354058939,9427.3874147598381,9282.9977941137822,9138.6081734677246,8994.2185528216687,8849.828932175611,8705.4393115295534,8561.0496908834975,8416.6600702374399,8272.2704495913822,8127.8808289453254,7983.4912082992678,7839.1015876532119,7694.7119670071552,7550.3223463610966,7405.9327257150408,7261.5431050689849,7117.1534844229263,6972.7638637768696,6828.3742431308137,6683.984622484757,6539.5950018387002,6395.2053811926426,6250.8157605465867,6106.4261399005291,5962.0365192544714,5817.6468986084155,5673.2572779623588,5528.8676573163029,5384.4780366702444,5240.0884160241876,5095.6987953781318,4951.3091747320741,4806.9195540860164,4662.5299334399606,4518.1403127939029,4373.750692147848,4229.3610715017903,4084.9714508557327,3940.5818302096764,3796.1922095636187,3651.8025889175619,3507.4129682715056,3363.023347625448,3218.6337269793917,3074.2441063333349,2929.8544856872772,2785.4648650412214,2641.0752443951642,2496.685623749107,2352.2960031030511,2207.9063824569935,2063.5167618109376,1919.1271411648806,1774.737520518823,1630.3478998727671,1485.9582792267095,1341.5686585806518,1197.179037934596,1052.7894172885392,908.39979664248142,764.01017599642557,619.62055535036836,475.23093470431155,330.84131405825434,186.45169341219847,42.062072766140815,-102.32754787991594,-246.71716852597271,-391.10678917202989,-535.49640981808614,-679.88603046414335,-824.27565111019965,-968.66527175625686,-1113.0548924023133,-1257.4445130483705,-1401.8341336944277,-1546.223754340484,-1690.6133749865407,-1835.0029956325975,-1979.3926162786543,-2123.7822369247115,-2268.1718575707673,-2412.561478216825,-2556.9510988628817,-2701.340719508938,-2845.7303401549952,-2990.1199608010515,-3134.5095814471083,-3278.8992020931651,-3423.2888227392218,-3567.6784433852781,-3712.0680640313353,-3856.4576846773916,-4000.8473053234484,-4145.2369259695051,-4289.626546615561,-4434.0161672616186,-4578.4057879076754,-4722.7954085537322,-4867.1850291997889,-5011.5746498458457,-5155.9642704919024,-5300.3538911379574,-5444.7435117840168,-5589.1331324300718,-5733.5227530761322,-5877.9123737221862,-6022.301994368242,-6166.6916150143015,-6311.0812356603565,-6455.4708563064123,-6599.8604769524709,-6744.2500975985267,-6888.6397182445862,-7033.0293388906402,-7177.4189595366979,-7321.8085801827556,-7466.1982008288105,-7610.5878214748673,-7754.9774421209258,-7899.3670627669808,-8043.7566834130394,-8188.1463040590961,-8332.535924705151,-8476.9255453512105,-8621.3151659972664,-8765.7047866433204,-8910.0944072893799,-9054.4840279354357,-9198.8736485814952,-9343.2632692275492,-9487.6528898736051,-9632.0425105196646,-9776.4321311657186,-9920.8217518117744,-10065.211372457834,-10209.600993103888,-10353.990613749947,-10498.380234396003,-10642.769855042057,-10787.159475688117,-10931.549096334169,-11075.938716980225,-11220.328337626281,-11364.717958272335,-11509.107578918391,-11653.497199564446,-11797.8868202105,-11942.276440856556,-12086.66606150261,-12231.055682148664,-12375.44530279472,-12519.834923440776,-12664.22454408683,-12808.614164732888,-12953.00378537894,-13097.393406024996,-13241.78302667105,-13386.172647317104,-13530.562267963162,-13674.951888609216,-13819.341509255271,-13963.731129901327,-14108.120750547381,-14252.510371193439,-14396.899991839493,-14541.289612485549,-14685.679233131605,-14830.06885377766,-14974.458474423716,-15118.84809506977,-15263.237715715826,-15407.627336361882,-15552.016957007938,-15696.406577653994,-15840.796198300048,-15985.185818946104,-16129.575439592159,-16273.965060238215,-16418.354680884269,-16562.744301530325,-16707.133922176381,-16851.523542822437,-16995.913163468493,-17140.302784114549,-17284.692404760604,-17429.082025406657,-17573.471646052712,-17717.861266698768,-17862.250887344828,-18006.64050799088,-18151.030128636936,-18295.419749282992,-18439.809369929044,-18584.1989905751,-18728.588611221159,-18872.978231867211,-19017.367852513267,-19161.757473159323,-19306.147093805379,-19450.536714451435,-19594.926335097491,-19739.315955743547,-19883.705576389599,-20028.095197035655,-20172.48481768171,-20316.874438327766,-20461.264058973822,-20605.653679619878,-20750.043300265934,-20894.43292091199,-21038.822541558045,-21183.212162204101,-21327.601782850154,-21471.991403496213,-21616.381024142269,-21760.770644788321,-21905.160265434377,-22049.549886080433,-22193.939506726492,-22338.329127372544,-22482.7187480186,-22627.108368664656,-22771.497989310712,-22915.887609956768,-23060.277230602824,-23204.666851248876,-23349.056471894935,-23493.446092540991,-23637.835713187047,-23782.225333833099,-23926.614954479155,-24071.004575125215,-24215.394195771267,-24332.321795644199,-24355.196950075217,-24210.529435990469,-23849.095738686636,-23375.795252407563,-22879.753337674301,-22316.812511947104,-21686.448683564886,-20869.726100755466,-19835.717626180209,-18615.305543026789,-17163.396556496515,-15624.635563914937,-14083.307583586471,-12575.331483557664,-11112.802893037284,-9686.7247888959992,-8327.0807553724662,-7200.5871576675418,-6407.1969087172029,-6023.0496881094095,-5974.7496043807023,-5975.9245636215883,-5976.7009691028406,-4600.7440033779076,-3241.6025608479149,-3275.7229261239936,-3309.7416509594073,-3343.76037579482,-3377.7791006302332,-3411.7978254656464,-3445.8165503010596,-3479.8352751364723,-3513.8539999718855,-3547.8727248072987,-3581.8914496427119,-3615.9101744781246,-3649.9288993135383,-3683.9476241489519,-3717.9663489843638,-3751.9850738197779,-3786.0037986551897,-3820.0225234906034,-3854.041248326017,-3888.0599731614293,-3922.0786979968429,-3956.0974228322566,-3990.1161476676689,-4024.1348725030825,-4058.1535973384948,-4092.1723221739085,-4126.1910470093217,-4160.209771844734,-4194.2284966801471,-4228.2472215155613,-4262.2659463509735,-4296.2846711863867,-4330.303396021799,-4364.3221208572131,-4398.3408456926263,-4432.3595705280386,-4466.3782953634518,-4500.3970201988659,-4534.4157450342782,-4568.4344698696914,-4602.4531947051037,-4636.4719195405178,-4670.490644375931,-4704.5093692113433,-4738.5280940467574,-4772.5468188821706,-4806.5655437175828,-4840.5842685529969,-4874.6029933884083,-4908.6217182238224,-4942.6404430592365,-4976.6591678946479,-5010.677892730062,-5044.6966175654761,-5078.7153424008875,-5112.7340672363016,-5146.7527920717139,-5180.7715169071271,-5214.7902417425412,-5248.8089665779535,-5282.8276914133667,-5316.8464162487808,-5350.8651410841931,-5384.8838659196063,-5418.9025907550185,-5452.9213155904317,-5486.9400404258458,-5520.9587652612581,-5554.9774900966713,-5588.9962149320854,-5623.0149397674977,-5657.0336646029109,-5691.0523894383232,-5725.0711142737373,-5759.0898391091505,-5793.1085639445628,-5827.1272887799769,-5861.1460136153901,-5895.1647384508024,-5929.1834632862165,-5963.2021881216278,-5997.2209129570419,-6031.2396377924551,-6065.2583626278674,-6099.2770874632815,-6133.2958122986947,-6167.314537134107,-6201.3332619695211,-6235.3519868049334,-6269.3707116403466,-6303.3894364757607,-6337.4081613111721,-6371.4268861465862,-6405.4456109820003,-6439.4643358174117,-6473.4830606528258,-6507.5017854882381,-6541.5205103236513,-6575.5392351590654,-6609.5579599944776,-6643.5766848298908,-6677.5954096653049,-6711.6141345007172,-6745.6328593361304,-6779.6515841715427,-6813.6703090069568,-6847.68903384237,-6881.7077586777823,-6915.7264835131955,-6949.7452083486096,-6983.7639331840237,-7017.7826580194351,-7051.8013828548492,-7085.8201076902633,-7119.8388325256765,-7153.8575573610888,-7187.876282196502,-7221.8950070319161,-7255.9137318673302,-7280.8269992879159,-7274.5810675335379,-7212.959062842534,-7079.8556063823471,-6909.9816479992678,-6732.6755452923608,-6533.2219033436932,-6311.5599993713477,-6028.5355397908452,-5673.871945274971,-5257.8264210793004,-4765.5493159787411,-4244.8046452385233,-3723.4360767620333,-3213.2314078823715,-2718.224533737723,-2235.5444019819879,-1775.0714086924947,-1391.7352516682597,-1118.3515113152023,-979.90736006029806,-952.31180171247831,-941.1212918984387,-929.80207909121532,-462.01271660251393,4.3788611142177455E-2,2.4526567693074288E-10,2.452608331428071E-10,2.4525598935487126E-10,2.4525114556693552E-10,2.4524630177899968E-10,2.4524145799106389E-10,2.452366142031281E-10,2.4523177041519231E-10,2.4522692662725647E-10,2.4522208283932068E-10,2.452172390513849E-10,2.4521239526344911E-10,2.4520755147551332E-10,2.4520270768757753E-10,2.4519786389964169E-10,2.451930201117059E-10,2.4518817632377006E-10,2.4518333253583427E-10,2.4517848874789848E-10,2.451736449599627E-10,2.4516880117202691E-10,2.4516395738409112E-10,2.4515911359615528E-10,2.4515426980821944E-10,2.4514942602028365E-10,2.4514458223234786E-10,2.4513973844441207E-10,2.4513489465647629E-10,2.451300508685405E-10,2.4512520708060471E-10,2.4512036329266892E-10,2.4511551950473303E-10,2.4511067571679724E-10,2.4510583192886145E-10,2.4510098814092566E-10,2.4509614435298987E-10,2.4509130056505409E-10,2.450864567771183E-10,2.4508161298918251E-10,2.4507676920124667E-10,2.4507192541331083E-10,2.4506708162537504E-10,2.4506223783743925E-10,2.4505739404950346E-10,2.4505255026156768E-10,2.4504770647363189E-10,2.4504286268569605E-10,2.4503801889776026E-10,2.4503317510982447E-10,2.4502833132188863E-10,2.4502348753395284E-10,2.4501864374601705E-10,2.4501379995808126E-10,2.4500895617014548E-10,2.4500411238220964E-10,2.4499926859427385E-10,2.4499442480633806E-10,2.4498958101840227E-10,2.4498473723046643E-10,2.4497989344253069E-10,2.4497504965459485E-10,2.4497020586665906E-10,2.4496536207872322E-10,2.4496051829078744E-10,2.4495567450285165E-10,2.4495083071491586E-10,2.4494598692698007E-10,2.4494114313904423E-10,2.4493629935110844E-10,2.4493145556317265E-10,2.4492661177523681E-10,2.4492176798730103E-10,2.4491692419936524E-10,2.4491208041142945E-10,2.4490723662349366E-10,2.4490239283555787E-10,2.4489754904762203E-10,2.4489270525968624E-10,2.448878614717504E-10,2.4488301768381461E-10,2.4487817389587883E-10,2.4487333010794304E-10,2.4486848632000725E-10,2.4486364253207146E-10,2.4485879874413567E-10,2.4485395495619978E-10,2.4484911116826404E-10,2.448442673803282E-10,2.4483942359239241E-10,2.4483457980445663E-10,2.4482973601652084E-10,2.4482489222858505E-10,2.4482004844064926E-10,2.4481520465271342E-10,2.4481036086477758E-10,2.4480551707684184E-10,2.44800673288906E-10,2.4479582950097022E-10,2.4479098571303443E-10,2.4478614192509864E-10,2.4478129813716285E-10,2.4477645434922701E-10,2.4477161056129122E-10,2.4476676677335538E-10,2.4476192298541964E-10,2.447570791974838E-10,2.4475223540954802E-10,2.4474739162161223E-10,2.4474254783367639E-10,2.447377040457406E-10,2.4473286025780481E-10,2.4472801646986902E-10,2.4472317268193318E-10,2.4471832889399745E-10,2.447134851060616E-10,2.4470864131812582E-10,2.4470379753018998E-10,2.4469895374225419E-10,2.446941099543184E-10,2.4468926616638261E-10,2.4468442237844682E-10,2.4467957859051098E-10,2.4467473480257525E-10,2.4466989101463941E-10,2.4466504722670357E-10,2.4466020343876778E-10,2.4465535965083199E-10,2.446505158628962E-10,2.4464567207496041E-10,2.4464082828702462E-10,2.4463598449908878E-10,2.4463114071115305E-10,2.4462629692321715E-10,2.4462145313528137E-10,2.4461660934734558E-10,2.4461176555940979E-10,2.44606921771474E-10,2.4460207798353816E-10,2.4459723419560242E-10,2.4459239040766653E-10,2.445875466197308E-10,2.4458270283179495E-10,2.4457785904385917E-10,2.4457301525592338E-10,2.4456817146798759E-10,2.445633276800518E-10,2.4455848389211596E-10,2.4455364010418017E-10,2.4454879631624433E-10,2.445439525283086E-10,2.4453910874037276E-10,2.4453426495243697E-10,2.4452942116450118E-10,2.4452457737656539E-10,2.445197335886296E-10,2.4451488980069376E-10,2.4451004601275797E-10,2.4450520222482218E-10,2.445003584368864E-10,2.4449551464895056E-10,2.4449067086101477E-10,2.4448582707307898E-10,2.4448098328514314E-10,2.4447613949720735E-10,2.4447129570927156E-10,2.4446645192133577E-10,2.4446160813339999E-10,2.4445676434546415E-10,2.4445192055752836E-10,2.4444707676959257E-10,2.4444223298165673E-10,2.4443738919372094E-10,2.4443254540578515E-10,2.4442770161784936E-10,2.4442285782991357E-10,2.4441801404197779E-10,2.4441317025404195E-10,2.4440832646610616E-10,2.4440348267817032E-10,2.4439863889023453E-10,2.4439379510229874E-10,2.4438895131436295E-10,2.4438410752642716E-10,2.4437926373849137E-10,2.4437441995055559E-10,2.4436957616261969E-10,2.4436473237468391E-10,2.4435988858674812E-10,2.4435504479881233E-10,2.4435020101087654E-10,2.4434535722294075E-10,2.4434051343500496E-10,2.4433566964706918E-10,2.4433082585913334E-10,2.443259820711975E-10,2.4432113828326171E-10,2.4431629449532592E-10,2.4431145070739013E-10,2.4430660691945434E-10,2.4430176313151855E-10,2.4429691934358276E-10,2.4429207555564692E-10,2.4428723176771114E-10,2.4428238797977535E-10,2.4427754419183951E-10,2.4427270040390377E-10]
[null,null,null,null,null,null,218,"State Taxes:",2212656.0351013183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-10.181754856494033,-270.07408078499725,-2442.8070938837918,2136.7088392168844,3518.547401327618,4898.0414565905376,6250.6620944575488,7592.5018031410646,8912.993018810228,9970.9519667913646,10544.947073067417,10671.212311886451,10022.746746576762,7825.0118546411468,1497.4841686040425,14104.167987848445,15373.263120336984,16501.666251564879,17182.034134317204,17615.479350919599,17622.631261923456,17536.880097462239,17454.174688087653,17368.586638362951,16436.413554541406,16382.753303803018,16438.365392616648,18034.257919801519,17891.87626807368,17753.217259321056,17626.413048676601,17506.142293525896,17397.151055087168,17290.617987533471,17184.004330758817,17077.466947267312,16993.329798343897,16885.94762058161,16775.674149045877,18160.133583396637,18057.433162835889,17954.6342429248,17851.52165073311,17748.236186437949,17644.652271532417,17541.003314602494,17437.356490024762,17333.707647292485,17229.466105081134,17125.83961520069,17022.289627568836,18312.302119846649,18210.710916976746,18109.122320352475,18007.54202334653,17905.96630045366,17804.398474421003,17702.832369369171,17601.266207896311,17499.700099822861,17398.149674293774,17296.58297477457,17195.014251042507,18394.135105272544,18294.511779792923,18194.88838535329,18095.264771309732,17995.641036237328,17896.017092217793,17796.393102661921,17696.769114598934,17597.14512512301,17497.52072069448,17397.896746867937,17298.272826601096,18412.616696773337,18314.788736952629,18216.960778956582,18119.132826771136,18021.304877788058,17923.476934333627,17825.648992084058,17727.821049794999,17629.99310754332,17532.165176271083,17434.337233605329,17336.509289522408,18371.689630290806,18275.481315117086,18179.272999895096,18083.064684519355,17986.856369058882,17890.648053452129,17794.439737813489,17698.231422175893,17602.023106537315,17505.814790608216,17409.606474980596,17313.398159390472,18274.266714075377,18178.774993282033,18083.283272489967,17987.791551701968,17892.299830916207,17796.80811013432,17701.31638935328,17605.824668572208,17510.332947791165,17414.841227017801,17319.349506236467,17223.857785454136,18114.675930263635,18019.262604655338,17923.849279047008,17828.435953438573,17733.022627830072,17637.609302221474,17542.195976612853,17446.782651004232,17294.229150753548,17081.451701638372,16686.668347739556,16010.683131987586,16196.458879880714,15431.485588821739,14724.249187487572,13927.509663219977,13187.988577127186,12427.285060483971,12319.447332719243,12146.4715450973,11983.606510106254,11817.87213355958,11675.121395048624,11585.964220090724,12375.610923003063,12283.462616949802,12183.903303549292,12088.144836683976,11991.502097977866,11924.250076592836,11837.727347115668,11753.606602644088,11471.815965885187,10877.375871347404,10812.92671228632,10747.067310804487,11482.562494146634,11416.782236561112,11351.198070680832,11285.513336221469,11219.85199917154,11153.412997816664,11087.48389016906,11021.491227148532,10960.728814812754,10908.238957400305,10841.725793650643,10775.249944240062,11457.204129885342,11390.726186365171,11324.243054352382,11257.762583336034,11191.281493235441,11124.820979759927,11058.346974741105,10991.874651367019,10925.263938064605,10858.434336920696,10791.97578574663,10725.516247253023,11357.578202483141,11291.11871939867,11224.65937359923,11158.199957391096,11091.740557563637,11025.280613288534,10958.821025993202,10892.361394202355,10825.90542414274,10759.455245750585,10692.99524955392,10626.535279481259,11202.312257248968,11135.852285710211,11069.392310538955,11002.932337230683,10936.472363488982,10870.012404153107,10803.552435371716,10737.092467767659,10670.632403275946,10604.172185539484,10537.712227577431,10471.252268924147,10814.287853048201,10747.827894433711,10681.367935915328,10614.907977347657,10548.448018791458,10481.988059854082,10415.528101166632,10349.068142448028,10282.608186293026,10216.148234192806,10149.688275219085,10083.228316263649,10118.480024382357,10052.020065425897,9985.5601064668936,9919.1001475091944,9852.6401885511859,9786.1802296032693,9719.7202706487369,9653.2603116950322,9586.8003526734938,9520.3403935446659,9453.8804345977096,9387.4204756502713,9318.2692747023084,9251.8093157548938,9185.3493568075482,9118.8893978601664,9052.4294389127936,8985.9694799651534,8919.5095210176896,8853.0495620702022,8786.5896031245102,8720.1296441816576,8653.6696852339937,8587.2097262863408,8520.987888246389,8454.8617531651726,8388.7356180839561,8322.6094830027414,8256.4833479215231,8190.3572128403148,8124.2310777591019,8058.1049426778836,7991.9788075966235,7925.8526725152878,7859.7265374340759,7793.6004023528685,7730.7321505460695,7671.1255503244111,7611.5189501027498,7551.9123498810886,7492.3057496594274,7432.699149437768,7373.092549216105,7313.4859489944447,7253.8793487727862,7194.2727485511286,7134.6661483294665,7075.0595481078053,7020.2651024509969,6970.2827116513354,6920.3003208516775,6870.3179300520169,6820.3355392523554,6770.3531484526948,6720.3707576530378,6670.3883668533763,6620.4059760537175,6570.423585254056,6520.4411944543972,6470.4588036547366,6422.1501702395553,6375.5152968470729,6328.8804234545896,6282.2455500621054,6235.610676669623,6188.9758032771379,6142.3409298846564,6095.706056492174,6049.0711830996879,6002.4363097072073,5955.8014363147222,5909.1665629222389,5862.4874027109345,5815.7639556109998,5769.0405085110679,5722.317061411135,5675.5936143112021,5628.8701672112684,5582.1467201113364,5535.4232730114027,5488.6998259114689,5441.9763788115342,5395.2529317116023,5348.5294846116685,5301.8072093197534,5255.0861058377004,5208.3650023556484,5161.6438988735954,5114.9227953915433,5068.2016919094913,5021.4805884274374,4974.7594849453853,4928.0383814633342,4881.3172779812803,4834.5961744992283,4787.8750710171762,4741.1539365296449,4694.4327710365851,4647.7116055435263,4600.9904400504674,4554.2692745574068,4507.548109064348,4460.8269435712891,4414.1057780782294,4367.3846125851696,4320.6634470921108,4273.942281599052,4227.2211161059931,4180.4999514333231,4133.7787875810463,4087.0576237287678,4040.3364598764902,3993.6152960242134,3946.8941321719349,3900.1729683196577,3853.45180446738,3806.7306406151024,3760.0094767628243,3713.2883129105467,3666.5671490582686,3619.8459851842822,3573.1248212885912,3526.4036573928988,3479.6824934972069,3432.9613296015154,3386.2401657058226,3339.5190018101312,3292.7978379144397,3246.0766740187469,3199.3555101230554,3152.6343462273626,3105.9131823316711,3059.192018436554,3012.4708545420117,2965.7496906474676,2919.0285267529243,2872.3073628583811,2825.5861989638374,2778.8650350692942,2732.143871174751,2685.4227072802069,2638.7015433856645,2591.9803794911213,2545.2592155965776,2644.2899874609657,2597.5688235663911,2550.8476596718165,2504.1264957772432,2457.4053318826695,2410.6841679880963,2363.9630040935222,2317.2418401989485,2270.5206763043748,2223.7995124098011,2177.0783485152283,2130.3571846206546,4932.5200101506152,4885.7988462560425,4839.0776823614697,4792.3565184668969,4745.6353545723232,4698.9141906777513,4652.1930267831776,4605.4718628886058,4558.750698994033,4512.0295350994611,4465.3083712048874,4418.5872073103146,8579.1286398557222,8532.4074759611485,8485.6863120665748,8438.965148172003,8392.2439842774293,8345.5228203828556,8298.8016564882837,8252.0804925937118,8205.3593286991381,8158.6381648045644,8111.9170009099926,8065.1958370154189,9482.8066420696086,9436.0854781750368,9389.3643142804631,9342.6431503858894,9295.9219864913157,9249.2008225967456,9202.4796587021719,9155.7584948076001,9109.0373309130264,9062.3161670184527,9015.5950031238808,8968.8738392293071,8883.4071527127799,8836.6859888182044,8789.9648249236325,8743.2436610290588,8696.5224971344869,8649.8013332399132,8603.0801693453413,8556.3590054507658,8509.6378415561958,8462.9166776616221,8416.1955137670502,8369.4743498724765,8323.7783739510414,8277.0572100564677,8230.3360461618959,8183.614882267324,8136.8937183727503,8090.1725544781766,8043.4513905836047,7996.7302266890301,7950.0090627944592,7903.2878988998855,7856.5667350053118,7809.8455711107399,7763.0972812333666,7716.3761173387929,7669.6549534442202,7622.9337895496465,7576.2126256550728,7529.4914617605009,7482.7702978659272,7436.0491339713572,7389.3279700767835,7342.6068061822116,7295.8856422876379,7249.1644783930642,7202.4440322390055,7155.7228683444346,7109.0017044498609,7062.280540555289,7015.5593766607153,6968.8382127661425,6922.1170488715698,6875.3958849769961,6828.6747210824242,6781.9535571878523,6735.2323932932786,6688.5112293987077,6641.7900465130642,6595.0688826184905,6548.3477187239187,6501.626554829345,6454.9053909347731,6408.1842270402012,6361.4630631456293,6314.7418992510557,6268.0207353564856,6221.2995714619119,6174.5784075673382,6127.8572436727682,6081.1360802806885,6034.4149163861157,5987.6937524915438,5940.9725885969738,5894.251424702401,5847.5302608078273,5800.8090969132563,5754.0879330186826,5707.3667691241117,5660.6456052295389,5613.9244413349652,5567.2032774403924,5520.4821135325237,5473.7609496379509,5427.03978574338,5380.3186218488081,5333.5974579542344,5286.8762940596625,5240.1551301650888,5193.433966270517,5146.7128023759469,5099.9916384813732,5053.2704745868004,5006.5493106922304,4959.8281467980078,4913.1069829034341,4866.3858190088622,4819.6646551142894,4772.9434912197185,4726.2223273251448,4679.5011634305729,4632.779999536001,4586.0588356414273,4539.3376717468554,4492.6165078522836,4445.8953439577117,4399.1741800631298,4352.4530161685561,4305.7318522739843,4259.0106883794115,4212.2895244848396,4165.5683605902668,4118.847196695694,4072.1260328011213,4025.4048689065507,3978.6837050119784,3931.9625411174047,3885.2413772228329,3838.5202133282619,3791.7990494336868,3745.0778855391136,3698.3567216445435,3651.6355577499703,3604.914393855398,3558.1932299608243,3511.4720660662533,3464.7509021716787,3418.0297382771078,3371.308574382535,3324.587410487964,3277.8662465933912,3231.1450826988184,3184.4239188042475,3137.7027549096711,3090.9815910151015,3044.2604271205264,2997.5392632259559,2950.8180993313831,2904.0969354368085,2857.3757715422375,2810.6546076476652,2763.9334437530943,2717.2122798585219,2670.4911159639473,2623.7699520693764,2577.0487881748027,2530.327624280229,2483.6064603856576,2436.8852964910848,2390.1641325965138,-2734.3594289700059,-15076.894463848284,-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,-9400.8593794905883,104.31666229125496,680.90004446175533,1135.2158667578733,-252391.41591983408,5375.3776602161652,5077.0061474811782,5066.4187147968623,4827.117708087826,4684.3714951035827,3630.0572769677792,3005.8069162900551,1569.4106421322765,1306.6093004863876,1280.0542446629408,1256.7343299191803,7953.6286560696572,1121.9438081803053,1118.5396398554687,1107.5208425938304,1102.5536969687289,1095.0317577422784,1111.6294713773348,1116.8479013039364,1143.5553231601907,1139.2099851430823,1128.6136835427244,1117.931781658725,929.43622930727827,1098.9004029918576,1087.69153999537,1076.6841564338642,1065.5166490682252,1054.4167403177721,1042.6786371036351,1031.2416242868242,1019.2360230347468,1008.0520629375872,997.0335003432192,986.01720269136172,979.70576907496343,963.92289253648323,952.92053802329769,941.91285246075302,930.90940369738075,919.90416630702543,908.91581523654293,897.91949745834131,886.93822425783696,875.93521082586199,864.92782105517222,853.9203713551899,842.78843320601266,831.90710490062895,820.89928627187385,809.89160870013109,798.88381902471224,787.87607667550651,776.86788752236328,765.85990916449248,754.85153273429876,743.84373154021966,732.83604614196702,721.82836232941327,710.82397242160948,699.81295149735502,688.80527744648157,677.79759966330653,666.78992484634091,655.78224877714672,644.77458453017039,633.76691470565208,622.75925541393781,611.75158090175,600.74390332566077,589.73622570761518,578.72846093442627,567.72087161475827,556.71319373842186,545.70551596084181,534.69783810477713,523.69016028184512,512.68248214610276,501.67480415794068,490.66712589108403,479.65944802695543,468.65177024389453,457.64409246194549,446.6364169860787,435.62873686779619,424.62105909268041,413.61338131495216,402.60570353929967,391.5980257627711,380.59034799451968,369.58267022236276,358.57499245758021,347.56731468214241,336.55963690455786,325.55195912694495,314.54428128831449,303.53660357251988,292.52892579472575,281.5212480170012,270.51357023922162,259.50589246146495,248.49821468348892,237.49053690561723,226.4828591275504,215.47518134976485,204.46750357203578,193.45982579430844,182.45214801819526,171.44447023883194,160.4367924611081,149.42911468338369,138.42143690566076,127.41375912793654,116.40608135021814,105.39840357249702,94.39072579478136,83.383048017058272,72.375370239333336,61.367692461608065,-1604.8908180740589,-5615.1290613736701,-11662.48840002675,-18565.386901197373,-18243.420423038075,-19771.105980571236,-22122.197439893094,-23676.825076023684,-33161.333383163728,-36555.936640435248,-44144.9463635313,-50194.67696177835,-48947.755887447565,-49770.034635588607,-46249.214412572917,-46280.934652122553,-43453.380707365272,-41783.725471873833,-28784.867808746501,-21150.831042928348,-3562.0807652481699,-442.53463514311539,-245.83923499705432,-89.482322871834995,-83932.035032833533,1316.905825214536,1223.7320643601215,1224.5713667076122,1149.755643460072,1105.5773655358089,761.63381699205729,559.64086014962834,94.250951148979979,11.709254513760174,6.5047884243766498,2.3676594097065053,2220.8014514674728,-34.844697461837676,-32.379364371043273,-32.401571909211491,-30.421983701732383,-29.253047625070447,-20.152466047011433,-14.807829144470313,-2.4938350300346861,-0.30982126672764532,-0.17211358644926086,-6.2647134014347169E-2,-58.761342852030872,0.92197400760957515,0.85674247468838305,0.85733007551300355,0.80495111957850618,0.77402163079978137,0.53322460056162757,0.39180806769564352,6.5985680665449478E-2,8.1977224242393409E-3,4.5540431530177649E-3,1.6576132456590602E-3,1.5547969908244188,-2.4394990621371647E-2,-2.2668995500009222E-2,-2.2684543136425109E-2,-2.1298621046962618E-2,-2.0480241586177103E-2,-1.4108867485065424E-2,-1.0367053750568563E-2,-1.7459494278385219E-3,-2.1690772774060781E-4,-1.2049771920322383E-4,-4.3859570971926431E-5,-4.1139183694936035E-2,6.4547985061487608E-4,5.998108462903311E-4,6.0022222930244007E-4,5.6355139453916992E-4,5.4189746593148605E-4,3.7331395849966436E-4,2.7430735905791914E-4,4.6197067369935685E-5,5.7393562500006496E-6,3.188393593762426E-6,1.1605848923733933E-6,1.0885231804398949E-3,-1.7079006077687731E-5,-1.5870626096000002E-5,-1.5881511095095685E-5,-1.4911218370727661E-5,-1.4338265791559608E-5,-9.8776269220675942E-6,-7.257959717238893E-6,-1.2222706440248331E-6,-1.517789848148365E-7,-8.4281736209269742E-8,-3.0626890707779935E-8,-2.8801720426729639E-5,4.5198394810455354E-7,4.2001079087993596E-7,4.2029880113431377E-7,3.9462531871711206E-7,3.7946526625357665E-7,2.6143889638186835E-7,1.9212375510595503E-7,3.2422311143744959E-8,4.0976128964314928E-9,2.311666414312768E-9,8.9198328912688804E-10,7.621613380125718E-7,-1.1877671598549383E-8,-1.1031678779311865E-8,-1.1039301001522562E-8,-1.0359994560741239E-8,-9.9588684415959793E-9,-6.8359488270611486E-9,-5.0019049931026275E-9,-7.7628287654944631E-10,-2.6826534584835633E-11,2.0427145223168328E-11,5.7989672012213719E-11,-2.00848344868059E-8,3.9586540726493519E-10,3.7347923360888951E-10,3.7367930514874538E-10,3.5570357323965065E-10,3.4508835941899917E-10,2.6245579319183129E-10,2.139262628691939E-10,1.0211671652875816E-10,8.2284851829517205E-11,8.103293328232191E-11,8.0037438002863127E-11,6.1300530992923576E-10,7.109419023954446E-11,7.1684908864108871E-11,7.1678006257463627E-11,7.2152026705587916E-11,7.2431291370083531E-11,7.4616100689759579E-11,7.5898560011528403E-11,7.8855378251989388E-11,7.9378511084829015E-11,7.9410027440521274E-11,7.9434758959351729E-11,6.5331075499834033E-11,7.9668175393167819E-11,7.9650936451744169E-11,7.9649510281894305E-11,7.9635359118331856E-11,7.9626361099534643E-11,7.9566943281736879E-11,7.9531401212743522E-11,7.9451556408621007E-11,7.9436105754879178E-11,7.9433663037684906E-11,7.9431399844024702E-11,7.9802967744517919E-11,7.942200613793829E-11,7.9420853462556533E-11,7.9419282388811744E-11,7.9418048012306528E-11,7.9416677286058698E-11,7.9416640643546111E-11,7.9415972260154348E-11,7.9416476105917327E-11,7.9415276113299932E-11,7.941373193691106E-11,7.9412183010415445E-11,7.9400742692198237E-11,7.9409213944347778E-11,7.9407635634070334E-11,7.9406068394413228E-11,7.9404492245908389E-11,7.9402919705152437E-11,7.940131186517977E-11,7.9399720740768219E-11,7.9398098599734617E-11,7.9396521541448589E-11,7.9394953590100315E-11,7.9393385764437573E-11,7.9392079660262765E-11,7.9390246705471813E-11,7.938867965728988E-11,7.9387112316184642E-11,7.9385545210803234E-11,7.9383978009962535E-11,7.9382411743122186E-11,7.938084503399612E-11,7.937927914555501E-11,7.9377712064245993E-11,7.9376144741971741E-11,7.9374577416371926E-11,7.9373003165746898E-11,7.9371442855336844E-11,7.936987550916528E-11,7.9368308170744294E-11,7.9366740826086173E-11,7.9365173483953861E-11,7.9363606117108352E-11,7.9362038761965523E-11,7.9360471385107755E-11,7.9358904039812705E-11,7.9357336700893473E-11,7.9355769362062219E-11,7.9354202206463827E-11,7.9352634682014045E-11,7.9351067343727115E-11,7.9349500005235121E-11,7.9347932666908163E-11,7.9346365328514345E-11,7.934479799077444E-11,7.934323065272491E-11,7.9341663315249935E-11,7.9340095976939818E-11,7.9338528638461008E-11,7.9336961299979871E-11,7.9335393956650461E-11,7.9333826623080709E-11,7.9332259284585148E-11,7.9330691946095041E-11,7.9329124607600566E-11,7.9327557269107849E-11,7.9325989930597838E-11,7.9324422592095983E-11,7.932285525357898E-11,7.932128791508404E-11,7.9319720576593571E-11,7.9318153238103168E-11,7.9316585899741041E-11,7.9315018561120693E-11,7.9313451222630664E-11,7.9311883884140505E-11]
[null,null,null,null,null,null,223,"Cumulative State Def Taxes:",-159861314.71862769,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71.232736517935308,580.52448672201172,3515.3866644664381,3250.6845819885539,2641.8935854353672,1733.6711957023397,601.00213923962121,-685.15567538114806,-1901.7214295851413,-2799.626609972981,-2939.9351220869657,-1792.8079875347457,1280.7669839975415,7679.1894059945062,21011.385774325743,24296.797744271611,27586.630418577504,30949.168355281632,34416.054923889962,38001.668652291912,41611.894294404192,45236.018275495597,48882.679376001535,52564.892350681257,59770.412526792505,66975.932702903738,74181.452879014978,79575.454309397493,84969.455739779994,90363.457170162525,95757.458600545026,101151.46003092756,106545.46146131004,111939.46289169257,117333.4643220751,122727.46575245759,128121.46718284008,133515.46861322265,138909.47004360514,142940.83916456284,146972.20828552055,151003.57740647835,155034.94652743606,159066.31564839376,163097.68476935147,167129.05389030927,171160.42301126698,175191.79213222468,179223.16125318239,183254.53037414013,187285.8994950979,190045.47846059257,192805.05742608715,195564.63639158179,198324.21535707643,201083.79432257105,203843.37328806569,206602.95225356033,209362.53121905497,212122.11018454965,214881.68915004423,217641.26811553881,220400.84708103345,221973.42190142916,223545.99672182483,225118.57154222054,226691.14636261621,228263.72118301192,229836.29600340759,231408.8708238033,232981.44564419898,234554.02046459468,236126.59528499036,237699.17010538606,239271.74492578174,239736.44921075186,240201.1534957219,240665.85778069199,241130.56206566197,241595.26635063213,242059.97063560213,242524.67492057223,242989.37920554221,243454.08349051233,243918.78777548237,244383.49206045247,244848.19634542245,244278.88813066197,243709.57991590135,243140.27170114082,242570.96348638018,242001.65527161967,241432.34705685909,240863.03884209855,240293.73062733791,239724.42241257743,239155.11419781682,238585.80598305629,238016.49776829564,236482.11122045323,234947.72467261081,233413.33812476834,231878.95157692587,230344.56502908346,228810.17848124105,227275.79193339858,225741.40538555611,224207.01883771369,222672.63228987128,221138.24574202881,219603.85919418634,217168.73286880087,214733.60654341528,212298.48021802976,209863.35389264411,207428.22756725864,204993.10124187305,202557.97491648752,200122.84859110191,197687.72226571641,195317.95145567809,193089.35668501316,191271.55483152141,189344.41396425714,188016.42601538973,187288.36040097859,187103.76318325251,187572.33489559786,188558.20908066066,190034.09411211748,191344.33968569987,192718.75483687376,194167.94232124661,195705.99214573007,197320.19225640793,198180.09861483029,199042.2953231298,199931.97132686383,200844.68737944783,201799.26265540574,202792.13167947653,203778.94872573303,204780.46092974971,205796.22368518569,207629.68553145669,209299.01173376519,210968.3379360736,211905.32933850709,212842.32074094034,213779.31214337383,214716.30354580708,215653.29494824057,216590.28635067382,217527.27775310731,218464.26915554056,219401.26055797405,220338.2519604073,221275.24336284079,222212.23476527404,222465.71368782414,222719.19261037424,222972.67153292423,223226.15045547421,223479.62937802431,223733.1083005743,223986.58722312434,224240.06614567438,224493.54506822437,224747.02399077435,225000.5029133244,225253.98183587444,224869.51577719994,224485.04971852546,224100.5836598509,223716.11760117649,223331.65154250199,222947.18548382752,222562.71942515296,222178.25336647854,221793.78730780404,221409.32124912957,221024.85519045501,220640.3891317806,219669.13725587277,218697.88537996504,217726.63350405733,216755.38162814963,215784.12975224177,214812.87787633407,213841.62600042639,212870.37412451862,211899.12224861083,210927.87037270312,209956.61849679542,208985.36662088765,207635.34947977442,206285.33233866128,204935.31519754813,203585.29805643493,202235.28091532172,200885.26377420855,199535.2466330954,198185.2294919822,196835.21235086897,195485.19520975582,194135.17806864268,192785.16092752948,191335.19089923229,189885.22087093513,188435.25084263796,186985.2808143408,185535.31078604364,184085.34075774645,182635.37072944929,181185.40070115213,179735.43067285494,178285.46064455778,176835.49061626062,175385.52058796346,173935.5505596663,172485.58053136911,171035.61050307195,169585.64047477479,168135.6704464776,166685.70041818044,165235.73038988328,163785.76036158612,162335.79033328895,160885.82030499176,159435.8502766946,157985.88024839744,156535.91022010025,155085.94019180315,153635.97016350599,152186.00013520883,150736.03010691167,149286.06007861448,147836.09005031738,146386.12002202022,144936.14999372303,143486.17996542592,142036.20993712876,140586.2399088316,139136.26988053444,137686.29985223725,136236.32982394015,134786.35979564299,133336.3897673458,131886.41973904864,130436.44971075153,128986.47968245437,127536.5096541572,126086.53962586002,124636.56959756286,123186.5995692657,121736.62954096853,120286.65951267135,118836.68948437419,117386.71945607709,115936.74942777991,114486.77939948274,113036.80937118558,111586.83934288842,110136.86931459124,108686.89928629409,107236.92925799693,105786.95922969977,104336.98920140263,102887.01917310545,101437.04914480829,99987.07911651113,98537.109088213983,97087.139059916808,95637.169031619647,94187.199003322487,92737.22897502534,91287.258946728165,89837.288918431004,88387.318890133844,86937.348861836697,85487.378833539522,84037.408805242361,82587.43877694523,81137.468748648054,79687.498720350879,78237.528692053718,76787.558663756558,75337.588635459411,73887.618607162236,72437.648578865075,70987.678550567944,69537.708522270768,68087.738493973593,66637.768465676432,65187.798437379264,63737.828409082125,62287.858380784957,60837.888352487789,59387.91832419065,57937.948295893482,56487.978267596314,55038.008239299175,53588.038211002036,52138.068182704868,50688.0981544077,49238.128126110561,47788.158097813423,46338.188069516254,44888.218041219108,43438.248012921962,41988.277984624816,40538.30795632767,39088.337928030523,37638.367899733385,36188.397871436238,34738.427843139092,33288.457814841953,31838.487786544807,30388.517758247661,28938.547729950515,27488.577701653372,26038.607673356229,24588.637645059083,23138.667616761937,21688.697588464795,20238.727560167652,18788.757531870491,17338.78750357333,15888.817475276173,14438.847446979014,12988.877418681855,11538.907390384697,10088.937362087538,8638.9673337903787,7188.9973054932198,5739.0272771960608,4289.0572488989019,2839.087220601743,1389.117192304584,-60.85283599257491,-1510.8228642897338,-2960.7928925868928,-4410.7629208840517,-5860.7329491812106,-7310.7029774783696,-8760.6730057755285,-10210.643034072687,-11660.613062369846,-13110.583090667005,-14560.553118964164,-16010.523147261323,-17589.93565420212,-19169.34816114292,-20748.76066808372,-22328.173175024516,-23907.585681965313,-25486.998188906113,-27066.410695846909,-28645.823202787706,-30225.235709728506,-31804.648216669302,-33384.060723610099,-34963.473230550895,-39076.408200676116,-43189.34317080133,-47302.278140926552,-51415.213111051766,-55528.14808117698,-59641.083051302194,-63754.018021427415,-67866.952991552636,-71979.887961677814,-76092.822931803006,-80205.757901928198,-84318.692872053376,-92235.048247294981,-100151.40362253657,-108067.75899777815,-115984.11437301974,-123900.46974826133,-131816.82512350293,-139733.18049874451,-147649.53587398611,-155565.89124922769,-163482.24662446929,-171398.60199971087,-179314.95737495244,-188630.65317076968,-197946.34896658693,-207262.04476240417,-216577.74055822141,-225893.43635403865,-235209.1321498559,-244524.82794567314,-253840.52374149038,-263156.21953730762,-272471.91533312493,-281787.61112894211,-291103.30692475941,-300419.00272057659,-309734.6985163939,-319050.39431221108,-328366.09010802838,-337681.78590384556,-346997.48169966287,-356313.17749548005,-365628.87329129735,-374944.56908711453,-384260.26488293184,-393575.96067874902,-402891.65647456632,-412207.35227038362,-421523.04806620092,-430838.74386201822,-440154.43965783552,-449470.13545365282,-458785.83124947012,-468101.52704528742,-477417.22284110473,-486732.91863692203,-496048.61443273933,-505364.31022855663,-514680.00602437393,-523995.70182019123,-533311.39761600853,-542627.09341182583,-551942.78920764313,-561258.48500346043,-570574.18079927773,-579889.87659509503,-589205.57239091233,-598521.26818672963,-607836.96398254693,-617152.65977836424,-626468.35557418154,-635784.05136999884,-645099.74716581614,-654415.44296163344,-663731.13875745074,-673046.83455326804,-682362.53034908534,-691678.22614490264,-700993.92194071994,-710309.61773653724,-719625.31353235454,-728941.00932817184,-738256.70512398914,-747572.40091980645,-756888.09671562375,-766203.79251144105,-775519.48830725835,-784835.18410307565,-794150.87989889295,-803466.57569471025,-812782.27149052755,-822097.96728634485,-831413.66308216215,-840729.35887797945,-850045.05467379675,-859360.75046961405,-868676.44626543135,-877992.14206124865,-887307.83785706596,-896623.53365288326,-905939.22944870056,-915254.92524451786,-924570.62104033516,-933886.31683615246,-943202.01263196976,-952517.70842778706,-961833.40422360436,-971149.10001942166,-980464.79581523896,-989780.49161105626,-999096.18740687356,-1008411.8832026909,-1017727.5789985082,-1027043.2747943255,-1036358.9705901428,-1045674.6663859601,-1054990.3621817774,-1064306.0579775947,-1073621.753773412,-1082937.4495692293,-1092253.1453650466,-1101568.8411608639,-1110884.5369566812,-1120200.2327524985,-1129515.9285483158,-1138831.6243441331,-1148147.3201399504,-1157463.0159357677,-1166778.711731585,-1176094.4075274023,-1185410.1033232196,-1194725.7991190369,-1204041.4949148542,-1213357.1907106715,-1222672.8865064888,-1231988.5823023061,-1241304.2780981234,-1250619.9738939407,-1259935.669689758,-1269251.3654855753,-1278567.0612813926,-1287882.7570772099,-1297198.4528730272,-1306514.1486688445,-1315829.8444646618,-1325145.5402604791,-1334461.2360562964,-1343776.9318521137,-1353092.627647931,-1362408.3234437483,-1371724.0192395656,-1381039.7150353829,-1390355.4108312002,-1399671.1066270175,-1408986.8024228348,-1418302.4982186521,-1427618.1940144694,-1436933.8898102867,-1446249.585606104,-1455565.2814019213,-1464880.9771977386,-1474196.6729935559,-1483512.3687893732,-1492828.0645851905,-1502143.7603810078,-1511459.4561768251,-1520775.1519726424,-1530090.8477684597,-1539406.543564277,-1548722.2393600943,-1558037.9351559116,-1567353.6309517289,-1576669.3267475462,-1585985.0225433635,-1595300.7183391808,-1601078.7023007541,-1598196.9225218084,-1582092.7613664169,-1550768.9999772927,-1519625.0237644899,-1485063.1084211147,-1445226.0057338637,-1401775.757513389,-1337843.3049664011,-1266089.5247771186,-1177805.3994282547,-1076099.506369398,-976429.15526430984,-874457.35123524093,-779269.72261198284,-683382.80375079298,-593207.00105134025,-506167.38530660345,-446248.2102888251,-402315.95853970182,-395312.99179076671,-395232.53254910838,-395234.37549181597,-395203.18197431456,-217271.29997748701,-218765.02843418502,-220959.83486451226,-223154.6412948395,-225349.44772516674,-227544.25415549398,-229739.06058582122,-231933.86701614846,-234128.6734464757,-236323.47987680294,-238518.28630713018,-240713.09273745742,-242907.89916778466,-245102.7055981119,-247297.51202843915,-249492.31845876639,-251687.12488909363,-253881.93131942087,-256076.73774974811,-258271.54418007535,-260466.35061040259,-262661.15704072983,-264855.96347105707,-267050.76990138431,-269245.57633171155,-271440.38276203879,-273635.18919236603,-275829.99562269327,-278024.80205302051,-280219.60848334775,-282414.41491367499,-284609.22134400223,-286804.02777432947,-288998.83420465671,-291193.64063498395,-293388.44706531119,-295583.25349563843,-297778.05992596567,-299972.86635629291,-302167.67278662015,-304362.47921694739,-306557.28564727464,-308752.09207760188,-310946.89850792912,-313141.70493825636,-315336.5113685836,-317531.31779891084,-319726.12422923808,-321920.93065956532,-324115.73708989256,-326310.5435202198,-328505.34995054704,-330700.15638087428,-332894.96281120152,-335089.76924152876,-337284.575671856,-339479.38210218324,-341674.18853251048,-343868.99496283772,-346063.80139316496,-348258.6078234922,-350453.41425381944,-352648.22068414668,-354843.02711447392,-357037.83354480116,-359232.6399751284,-361427.44640545564,-363622.25283578289,-365817.05926611013,-368011.86569643737,-370206.67212676461,-372401.47855709185,-374596.28498741909,-376791.09141774633,-378985.89784807357,-381180.70427840081,-383375.51070872805,-385570.31713905529,-387765.12356938253,-389959.92999970977,-392154.73643003701,-394349.54286036425,-396544.34929069149,-398739.15572101873,-400933.96215134597,-403128.76858167321,-405323.57501200045,-407518.38144232769,-409713.18787265493,-411907.99430298217,-414102.80073330941,-416297.60716363665,-418492.41359396389,-420687.22002429113,-422882.02645461838,-425076.83288494562,-427271.63931527286,-429466.4457456001,-431661.25217592734,-433856.05860625458,-436050.86503658182,-438245.67146690906,-440440.4778972363,-442635.28432756354,-444830.09075789078,-447024.89718821802,-449219.70361854526,-451414.5100488725,-453609.31647919974,-455804.12290952698,-457998.92933985422,-460193.73577018146,-462388.5422005087,-464583.34863083594,-466778.15506116318,-468972.96149149042,-471167.76792181766,-473362.5743521449,-475557.38078247214,-477752.18721279938,-478774.01094617648,-476919.50885466201,-470678.79992501758,-459393.62772633566,-448146.16929874959,-435770.96396198368,-421638.31938598945,-406316.83658958582,-384245.92711975175,-359567.63189901237,-329451.53893487458,-294905.6454892162,-261043.01013330178,-226448.28443631879,-194106.80046744517,-161572.2887295518,-130957.55699727929,-101407.16370626411,-80814.651475945459,-65498.457440525584,-62362.185580687721,-61570.949439340991,-60817.790568519413,-60052.95305838067,-302.03755901943362,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9,-7.5027841717201227E-9]
[null,null,null,null,null,null,226,"Deferred Tax Impact on Rate Base:",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,205.63785172421672,1631.6159622018215,9672.7067959488541,9400.240274838412,8464.1840371052713,6993.4812126241659,5194.8104417021896,3274.8640455044806,1848.7642447358589,1566.4524022818759,3544.4621497860862,9210.9778890642301,20263.17515497706,40441.071705874376,79373.955405056928,91509.777545889578,103854.98279130242,116581.6482681913,129717.45297036863,143272.50512785406,156923.10823384623,170620.46630687633,184387.85457786606,198260.21858668214,222088.66308492323,245917.1075831643,269745.55208140536,288352.00204004726,306958.45199868927,325564.90195733123,344171.35191597306,362777.80187461514,381384.25183325703,399990.70179189899,418597.15175054083,437203.60170918284,455810.05166782474,474416.50162646669,493022.95158510853,507574.13939832069,522125.3272115328,536676.51502474491,551227.70283795695,565778.89065116923,580330.07846438116,594881.26627759321,609432.45409080526,623983.64190401742,638534.82971722935,653086.0175304414,667637.20534365345,678437.27567234298,689237.34600103239,700037.41632972192,710837.48665841133,721637.55698710086,732437.62731579028,743237.69764447981,754037.76797316922,764837.83830185886,775637.90863054828,786437.97895923781,797238.04928792722,804568.33594343346,811898.62259893946,819228.90925444546,826559.1959099517,833889.48256545805,841219.76922096405,848550.05587647005,855880.34253197629,863210.62918748253,870540.91584298853,877871.20249849453,885201.48915400077,889322.22591181204,893442.96266962367,897563.69942743494,901684.43618524622,905805.17294305749,909925.90970086888,914046.64645868039,918167.38321649167,922288.11997430294,926408.85673211457,930529.59348992584,934650.33024773712,935874.63964549685,937098.9490432567,938323.25844101666,939547.56783877627,940771.87723653601,941996.18663429585,943220.49603205582,944444.80542981543,945669.11482757516,946893.42422533501,948117.73362309497,949342.04302085459,949246.40963133331,949150.77624181192,949055.14285229088,948959.50946276961,948863.87607324822,948768.24268372718,948672.6092942059,948576.97590468451,948481.34251516324,948385.70912564185,948290.07573612081,948194.44234659954,947929.56578803051,947664.68922946148,947399.81267089245,947134.93611232343,946870.0595537544,946605.18299518537,946340.30643661646,946075.42987804743,945810.55331947841,945610.23533749557,945602.40163007122,946231.57104218914,948135.02289547306,951374.78098247829,955967.94672578108,961881.11077529262,969208.64457831497,977775.55742791144,987355.39118175581,997243.55055858381,1007397.7444847692,1017790.9051948364,1028425.2043787881,1039298.297468834,1050373.5731774869,1061588.7802159532,1072919.3051304419,1084321.5395075039,1095807.4657847497,1107376.5266947891,1118968.8748373764,1130587.9546350078,1142233.7199316653,1155501.4124028184,1168742.1022391838,1181982.792075549,1195223.4819119144,1208464.1717482798,1221704.8615846452,1234945.5514210104,1248186.2412573756,1261426.931093741,1274667.6209301064,1287908.3107664715,1301149.000602837,1314389.6904392024,1327630.3802755678,1340871.0701119332,1354111.7599482983,1367352.4497846637,1380593.1396210291,1393833.8294573943,1407074.5192937597,1420315.2091301251,1433555.8989664905,1446796.5888028559,1460037.2786392209,1473277.9684755863,1486518.6583119517,1499759.3481483168,1513000.0379846822,1526240.7278210477,1539481.4176574131,1552722.1074937785,1565962.7973301436,1579203.487166509,1592444.1770028744,1605684.8668392396,1618925.556675605,1632166.2465119704,1645406.9363483358,1658647.626184701,1671888.3160210662,1685129.0058574316,1698369.695693797,1711610.3855301621,1724851.0753665278,1738091.7652028932,1751332.4550392586,1764573.1448756238,1777813.8347119892,1791054.5245483546,1804295.21438472,1817535.9042210854,1830776.5940574505,1844017.2838938159,1857257.9737301813,1870498.6635665465,1883739.3534029117,1896980.0432392771,1910220.7330756425,1923461.4229120079,1936702.1127483731,1949942.8025847385,1963183.4924211039,1976424.182257469,1989664.8720938344,2002905.5619301999,2016146.2517665653,2029386.9416029307,2042627.6314392958,2055868.3212756615,2069109.0111120264,2082349.7009483916,2095590.390784757,2108831.0806211224,2122071.770457488,2135312.4602938532,2148553.1501302188,2161793.8399665835,2175034.5298029492,2188275.2196393143,2201515.9094756795,2214756.5993120451,2227997.2891484103,2241237.978984776,2254478.6688211411,2267719.3586575068,2280960.0484938719,2294200.7383302376,2306862.1778040752,2319523.6172779133,2332185.0567517513,2344846.4962255899,2357507.935699428,2370169.375173266,2382830.8146471046,2395492.2541209422,2408153.6935947803,2420815.1330686184,2433476.5725424569,2446138.012016295,2447462.0310339774,2448786.0500516593,2450110.0690693413,2451434.0880870232,2452758.1071047056,2454082.1261223881,2455406.1451400695,2456730.1641577519,2458054.1831754344,2459378.2021931168,2460702.2212107982,2462026.2402284802,2446330.0918977633,2430633.9435670455,2414937.7952363286,2399241.6469056108,2383545.4985748939,2367849.3502441756,2352153.2019134588,2336457.0535827409,2320760.9052520241,2305064.7569213063,2289368.6085905894,2273672.4602598716,2251714.3146743835,2229756.1690888954,2207798.0235034074,2185839.8779179193,2163881.7323324308,2141923.5867469427,2119965.4411614547,2098007.2955759661,2076049.1499904778,2054091.0044049898,2032132.8588195017,2010174.7132340134,1988216.5676485251,1966258.4220630371,1944300.276477549,1922342.1308920607,1900383.9853065724,1878425.8397210843,1856467.6941355963,1834509.548550108,1812551.4029646197,1790593.2573791316,1768635.1117936436,1746676.9662081553,1724718.820622667,1702760.6750371789,1680802.5294516908,1658844.3838662026,1636886.2382807143,1614928.0926952262,1592969.9471097381,1571011.8015242498,1549053.6559387615,1527095.5103532735,1505137.3647677854,1483179.2191822971,1461221.0735968088,1439262.9280113208,1417304.7824258327,1395346.6368403444,1373388.4912548563,1351430.3456693683,1329472.2000838802,1307514.0544983922,1285555.9089129041,1263597.7633274158,1241639.6177419277,1219681.4721564397,1197723.3265709514,1175765.1809854633,1153807.0353999753,1131848.8898144872,1109890.7442289991,1087932.5986435108,1065974.4530580228,1044016.3074725347,1022058.1618870465,1000100.0163015584,978141.87071607029,956183.72513058211,934225.57954509393,912267.43395960575,890309.28837411758,868351.14278862951,846392.99720314133,824434.85161765316,802476.70603216509,780518.56044667691,758560.41486118874,736602.26927570067,714644.12369021249,692685.97810472443,670727.83251923637,648769.68693374819,626811.54134826013,604853.39576277195,582895.25017728377,560937.10459179571,538978.95900630753,517020.81342081929,495062.66783533117,473104.52224984299,451146.37666435487,429188.23107886675,407230.08549337857,385271.9399078904,363313.79432240227,341355.64873691421,319397.50315142603,297439.35756593791,275481.21198044979,253523.06639496167,231564.92080947355,209606.77522398543,187648.62963849731,165690.48405300922,143732.3384675211,121774.19288203296,99816.047296544843,77857.901711056737,55899.756125568609,33941.610540080495,11983.464954592369,-9974.6806308957493,-31932.826216383866,-53890.971801872038,-75849.117387360224,-97807.262972848388,-119765.40855833657,-141723.55414382476,-163681.69972931294,-185639.84531480109,-207597.99090028927,-229556.13648577745,-251514.28207126562,-273472.42765675386,-295430.57324224204,-317388.71882773022,-339346.8644132184,-361305.00999870652,-383263.1555841947,-405221.30116968288,-427179.44675517105,-449137.59234065923,-471095.73792614741,-493053.88351163559,-515012.02909712377,-536970.17468261195,-558928.32026810013,-580886.46585358831,-602844.61143907649,-624802.75702456466,-646760.90261005284,-668719.04819554102,-690677.1937810292,-712635.33936651726,-734593.48495200544,-756551.63053749362,-778509.7761229818,-800467.92170846998,-822426.06729395816,-844384.21287944634,-866342.35846493451,-888300.50405042269,-910258.64963591087,-932216.79522139905,-954174.94080688723,-976133.08639237541,-998091.23197786359,-1020049.3775633518,-1042007.5231488399,-1063965.6687343284,-1085923.8143198164,-1107881.9599053047,-1129840.1054907928,-1151798.2510762808,-1173756.3966617691,-1195714.5422472572,-1217672.6878327453,-1239630.8334182336,-1261588.9790037216,-1283547.1245892099,-1305505.270174698,-1327463.415760186,-1349421.5613456743,-1371379.7069311624,-1393337.8525166507,-1415295.9981021385,-1437254.1436876266,-1459212.2892731149,-1481170.4348586029,-1503128.580444091,-1525086.7260295793,-1547044.8716150674,-1569003.0172005554,-1590961.1627860437,-1612919.3083715318,-1634877.4539570201,-1656835.5995425081,-1678793.7451279962,-1700751.8907134845,-1722710.0362989726,-1744668.1818844608,-1766626.3274699489,-1788584.473055437,-1810542.6186409253,-1832500.7642264133,-1854458.9098119014,-1876417.0553973897,-1898375.2009828778,-1920333.346568366,-1942291.4921538541,-1964249.6377393422,-1986207.7833248305,-2008165.9289103185,-2030124.0744958068,-2052082.2200812949,-2074040.3656667829,-2095998.511252271,-2117956.6568377591,-2139914.8024232471,-2161872.9480087347,-2183831.0935942228,-2205789.2391797109,-2227747.3847651989,-2249705.5303506865,-2271663.6759361746,-2293621.8215216626,-2315579.9671071502,-2337538.1126926383,-2359496.2582781264,-2381454.403863614,-2403412.549449102,-2425370.6950345901,-2447328.8406200781,-2469286.9862055657,-2491245.1317910538,-2513203.2773765419,-2535161.4229620295,-2557119.5685475175,-2579077.7141330056,-2601035.8597184932,-2622994.0053039812,-2644952.1508894693,-2666910.2964749569,-2688868.442060445,-2710826.587645933,-2732784.7332314206,-2754742.8788169087,-2776701.0244023968,-2798659.1699878844,-2820617.3155733719,-2842575.46115886,-2864533.6067443481,-2886491.7523298357,-2908449.8979153237,-2930408.0435008118,-2952366.1890862994,-2974324.3346717875,-2996282.4802572755,-3018240.6258427631,-3040198.7714282512,-3062156.9170137392,-3084115.0625992273,-3106073.2081847149,-3128031.353770203,-3149989.499355691,-3171947.6449411786,-3193905.7905266667,-3215863.9361121547,-3237822.0816976423,-3259780.2272831304,-3281738.3728686185,-3303696.5184541061,-3325654.6640395941,-3347612.8096250822,-3369570.9552105702,-3391529.1007960583,-3413487.2463815459,-3435445.391967034,-3457403.537552522,-3479361.6831380096,-3501319.8287234977,-3523277.9743089858,-3545236.1198944738,-3567194.2654799619,-3589152.4110654495,-3611110.5566509375,-3633068.7022364256,-3655026.8478219132,-3676984.9934074013,-3698943.1389928893,-3712615.0172813381,-3706201.253303396,-3669265.3687165086,-3597284.372122922,-3526423.0739920279,-3447536.6839930904,-3356445.0836712108,-3256900.122421226,-3109021.7774349633,-2943162.2300014016,-2738073.262293004,-2501374.0483988826,-2269428.0373968552,-2031609.8083223384,-1809508.526071348,-1585115.9824610613,-1373808.6403314655,-1169685.7698293959,-1029945.0584886962,-928016.49209903448,-913075.91715002654,-913313.56851426477,-913527.68740072416,-913699.75861376943,-492160.93756669189,-497216.84449797624,-502390.19966893527,-507563.55483989429,-512736.91001085332,-517910.26518181234,-523083.62035277137,-528256.97552373039,-533430.33069468942,-538603.68586564844,-543777.04103660746,-548950.39620756649,-554123.75137852551,-559297.10654948454,-564470.46172044356,-569643.81689140259,-574817.17206236161,-579990.52723332064,-585163.88240427966,-590337.23757523869,-595510.59274619771,-600683.94791715674,-605857.30308811576,-611030.65825907479,-616204.01343003381,-621377.36860099284,-626550.72377195186,-631724.07894291088,-636897.43411386991,-642070.78928482893,-647244.14445578784,-652417.49962674687,-657590.85479770589,-662764.20996866492,-667937.56513962394,-673110.92031058297,-678284.27548154199,-683457.63065250101,-688630.98582346004,-693804.34099441906,-698977.69616537809,-704151.05133633711,-709324.40650729614,-714497.76167825516,-719671.11684921419,-724844.47202017321,-730017.82719113224,-735191.18236209126,-740364.53753305029,-745537.89270400931,-750711.24787496834,-755884.60304592736,-761057.95821688639,-766231.31338784541,-771404.66855880443,-776578.02372976346,-781751.37890072248,-786924.73407168151,-792098.08924264053,-797271.44441359956,-802444.79958455858,-807618.15475551761,-812791.50992647663,-817964.86509743566,-823138.22026839468,-828311.57543935371,-833484.93061031273,-838658.28578127176,-843831.64095223078,-849004.99612318981,-854178.35129414883,-859351.70646510785,-864525.06163606688,-869698.4168070259,-874871.77197798493,-880045.12714894395,-885218.48231990298,-890391.837490862,-895565.19266182103,-900738.54783278005,-905911.90300373908,-911085.2581746981,-916258.61334565713,-921431.96851661615,-926605.32368757518,-931778.6788585342,-936952.03402949322,-942125.38920045225,-947298.74437141127,-952472.0995423703,-957645.45471332932,-962818.80988428835,-967992.16505524737,-973165.52022620628,-978338.87539716531,-983512.23056812433,-988685.58573908336,-993858.94091004238,-999032.2960810014,-1004205.6512519604,-1009379.0064229195,-1014552.3615938785,-1019725.7167648375,-1024899.0719357965,-1030072.4271067556,-1035245.7822777146,-1040419.1374486736,-1045592.4926196326,-1050765.8477905917,-1055939.2029615506,-1061112.5581325095,-1066285.9133034684,-1071459.2684744273,-1076632.6236453862,-1081805.9788163451,-1086979.333987304,-1092152.6891582629,-1097326.0443292218,-1102499.3995001807,-1107672.7546711396,-1110098.6736703317,-1105870.8929208654,-1091564.1649527622,-1065704.80556023,-1040234.2455567952,-1012111.8964615189,-979942.84728165239,-945012.22623282461,-894144.41176312731,-837345.06418961764,-767632.20722394169,-687504.08529642108,-608983.63923974591,-528555.2986658843,-453335.20820502815,-377402.93569733156,-305842.21723013069,-236690.83762819367,-188809.41742451489,-153391.56197163387,-146662.26712488697,-144975.97137713045,-143284.35837491642,-141579.36137545449,-50.598907622772309,-3.4786593801072739E-9,-3.4758608170417767E-9,-3.4730622539762794E-9,-3.4702636909107826E-9,-3.4674651278452853E-9,-3.4646665647797881E-9,-3.4618680017142908E-9,-3.4590694386487936E-9,-3.4562708755832963E-9,-3.453472312517799E-9,-3.4506737494523018E-9,-3.4478751863868045E-9,-3.4450766233213077E-9,-3.4422780602558104E-9,-3.4394794971903132E-9,-3.4366809341248159E-9,-3.4338823710593187E-9,-3.4310838079938214E-9,-3.4282852449283241E-9,-3.4254866818628273E-9,-3.4226881187973301E-9,-3.4198895557318328E-9,-3.4170909926663355E-9,-3.4142924296008383E-9,-3.411493866535341E-9,-3.4086953034698438E-9,-3.4058967404043465E-9,-3.4030981773388493E-9,-3.4002996142733524E-9,-3.3975010512078552E-9,-3.3947024881423579E-9,-3.3919039250768606E-9,-3.3891053620113634E-9,-3.3863067989458661E-9,-3.3835082358803689E-9,-3.380709672814872E-9,-3.3779111097493748E-9,-3.3751125466838775E-9,-3.3723139836183803E-9,-3.369515420552883E-9,-3.3667168574873857E-9,-3.3639182944218885E-9,-3.3611197313563912E-9,-3.3583211682908944E-9,-3.3555226052253971E-9,-3.3527240421598999E-9,-3.3499254790944026E-9,-3.3471269160289054E-9,-3.3443283529634081E-9,-3.3415297898979113E-9,-3.338731226832414E-9,-3.3359326637669168E-9,-3.3331341007014195E-9,-3.3303355376359222E-9,-3.3275369745704254E-9,-3.3247384115049281E-9,-3.3219398484394309E-9,-3.3191412853739336E-9,-3.3163427223084364E-9,-3.3135441592429395E-9,-3.3107455961774423E-9,-3.307947033111945E-9,-3.3051484700464478E-9,-3.3023499069809505E-9,-3.2995513439154537E-9,-3.2967527808499564E-9,-3.2939542177844591E-9,-3.2911556547189619E-9,-3.2883570916534646E-9,-3.2855585285879674E-9,-3.2827599655224705E-9,-3.2799614024569733E-9,-3.277162839391476E-9,-3.2743642763259788E-9,-3.2715657132604815E-9,-3.2687671501949847E-9,-3.2659685871294874E-9,-3.2631700240639902E-9,-3.2603714609984929E-9,-3.2575728979329956E-9,-3.2547743348674984E-9,-3.2519757718020015E-9,-3.2491772087365043E-9,-3.246378645671007E-9,-3.2435800826055098E-9,-3.2407815195400125E-9,-3.2379829564745157E-9,-3.2351843934090184E-9,-3.2323858303435212E-9,-3.2295872672780239E-9,-3.2267887042125266E-9,-3.2239901411470298E-9,-3.2211915780815325E-9,-3.2183930150160353E-9,-3.215594451950538E-9,-3.2127958888850408E-9,-3.2099973258195439E-9,-3.2071987627540467E-9,-3.2044001996885494E-9,-3.2016016366230522E-9,-3.1988030735575549E-9,-3.1960045104920576E-9,-3.1932059474265608E-9,-3.1904073843610635E-9,-3.1876088212955663E-9,-3.184810258230069E-9,-3.1820116951645718E-9,-3.1792131320990749E-9,-3.1764145690335777E-9,-3.1736160059680804E-9,-3.1708174429025832E-9,-3.1680188798370859E-9,-3.1652203167715887E-9,-3.1624217537060914E-9,-3.1596231906405946E-9,-3.1568246275750973E-9,-3.1540260645096E-9,-3.1512275014441028E-9,-3.1484289383786055E-9,-3.1456303753131083E-9,-3.1428318122476114E-9,-3.1400332491821142E-9,-3.1372346861166169E-9,-3.1344361230511197E-9,-3.1316375599856224E-9,-3.1288389969201251E-9,-3.1260404338546279E-9,-3.123241870789131E-9,-3.1204433077236338E-9,-3.1176447446581365E-9,-3.1148461815926393E-9,-3.112047618527142E-9,-3.1092490554616448E-9,-3.1064504923961479E-9,-3.1036519293306507E-9,-3.1008533662651534E-9,-3.0980548031996562E-9,-3.0952562401341589E-9,-3.0924576770686616E-9,-3.0896591140031648E-9,-3.0868605509376675E-9,-3.0840619878721703E-9,-3.081263424806673E-9,-3.0784648617411758E-9,-3.0756662986756785E-9,-3.0728677356101817E-9,-3.0700691725446844E-9,-3.0672706094791872E-9,-3.0644720464136899E-9,-3.0616734833481926E-9,-3.0588749202826954E-9,-3.0560763572171985E-9,-3.0532777941517013E-9,-3.050479231086204E-9,-3.0476806680207068E-9,-3.0448821049552095E-9,-3.0420835418897123E-9,-3.0392849788242154E-9,-3.0364864157587182E-9,-3.0336878526932209E-9,-3.0308892896277236E-9,-3.0280907265622264E-9,-3.0252921634967295E-9,-3.0224936004312323E-9,-3.019695037365735E-9,-3.0168964743002378E-9,-3.0140979112347405E-9,-3.0112993481692433E-9,-3.0085007851037464E-9,-3.0057022220382492E-9,-3.0029036589727519E-9,-3.0001050959072547E-9,-2.9973065328417574E-9,-2.9945079697762601E-9,-2.9917094067107633E-9,-2.988910843645266E-9,-2.9861122805797688E-9,-2.9833137175142715E-9,-2.9805151544487743E-9,-2.977716591383277E-9,-2.9749180283177802E-9,-2.9721194652522829E-9,-2.9693209021867857E-9,-2.9665223391212884E-9,-2.9637237760557911E-9,-2.9609252129902939E-9,-2.958126649924797E-9,-2.9553280868592998E-9,-2.9525295237938025E-9,-2.9497309607283053E-9,-2.946932397662808E-9,-2.9441338345973108E-9,-2.9413352715318139E-9,-2.9385367084663167E-9,-2.9357381454008194E-9,-2.9329395823353222E-9,-2.9301410192698249E-9,-2.9273424562043276E-9,-2.9245438931388308E-9,-2.9217453300733335E-9,-2.9189467670078363E-9,-2.916148203942339E-9,-2.9133496408768418E-9,-2.9105510778113445E-9,-2.9077525147458477E-9,-2.9049539516803504E-9,-2.9021553886148532E-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:",45462433.317885891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121600.90294025037,406353.44751762581,975944.7873986311,1705371.4486112874,1739907.2353638369,1831638.5017191437,1940924.4689468315,2070429.4426739714,2481239.210892715,2524700.4165989584,2557540.5283150221,2828520.5053109732,2745750.8176904931,2794272.9736792441,2613967.1716216635,2606101.8304684241,2419317.2314047711,2315752.296627189,1603682.4944227175,1206362.2127117051,283057.16012368328,89670.65706569553,89973.337037147328,90237.199104006548,5420117.0396399014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,237,"Common Issued:",23481836.149166591,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,74738.176738700364,74940.941710147017,136750.7767693965,137123.36897200459,137498.44901744759,137876.2527693609,207439.60080301971,208010.60328486198,241591.72723793908,257749.08466514479,489243.56372992293,853397.89800499985,950424.18142595503,942980.84398390923,891003.9759070772,1011948.9491341553,1166421.282695343,1134127.4480676767,1145750.9484630285,1231091.438985111,1243659.6727579334,1268970.1264814225,1178007.5023425233,1229093.6380513157,1277346.1362367412,1277233.566607303,982139.48749011965,518686.09760056791,266051.93939718098,149071.95169322388,47594.314659984993,47600.299263436355,47605.924839514992,2518665.9793801117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-422.12518764662491,-839.36144050271105,1576.6298290504201,-1410.9409143136436,2372.3285562447563,5665.3388251422366,9386.8769857244479,14036.550858346163,17254.138725978126,22393.275069537103,28152.715561430141,33665.94028310883,41120.220713869567,49573.78608495582,63240.937233890756,55900.598791785924,60509.395569540065,63731.463740020539,66575.959228039661,68438.562121939496,72376.932846524986,73353.989404841515,73449.983828924785,73573.535269678177,82368.990215929516,87927.350279368926,87927.350279367412,85560.891409862437,85560.89140986558,85560.891409864067,85560.89140986267,85560.891409863369,85560.89140986267,85560.891409863601,85560.89140986558,85560.891409863369,85560.891409863601,85560.89140986267,85560.891409863136,83724.451070505893,83724.451070503215,83724.451070503041,83724.45107050467,83724.451070503739,83724.451070503041,83724.451070504438,83724.451070504438,83724.45107050467,83724.451070501993,83724.451070504554,83724.451070504321,82025.743756597338,82025.74375659728,82025.743756594311,82025.743756595475,82025.743756596406,82025.743756597338,82025.743756595475,82025.743756596406,82025.743756597338,82025.743756597396,82025.743756595184,82025.743756596406,80454.43949123082,80454.43949123146,80454.43949123245,80454.439491232682,80454.439491229656,80454.43949123245,80454.439491232682,80454.439491231518,80454.43949123245,80454.439491230529,80454.439491232682,80454.439491230587,79000.983045769914,79000.983045769681,79000.983045770321,79000.983045768749,79000.98304576939,79000.98304577067,79000.983045768458,79000.983045770554,79000.983045769215,79000.983045768982,79000.983045770146,79000.983045768924,77689.349574773107,77689.349574771884,77689.349574770546,77689.349574774213,77689.349574770458,77689.34957477235,77689.349574774154,77689.349574770837,77689.349574774358,77689.3495747704,77689.349574772263,77689.349574774387,77091.761028310168,77091.761028312932,77091.761028312234,77091.761028310488,77091.761028313194,77091.761028311099,77091.761028312932,77091.761028312118,77091.761028312962,77091.761028311099,77091.761028311099,77091.761028312962,77015.148144351144,77015.148144352279,77015.148144353007,77015.148144351377,77015.148144352162,77015.148144351377,77015.148144352061,77015.148144352352,77015.148144352061,76917.606657669312,76606.964356165496,75561.207108168921,73436.792073553879,71144.225583739433,68818.749378752138,66534.931968699966,64114.037632662454,61969.008404102991,60234.583884371852,59581.468111249298,59097.706558951832,58669.917770827175,58244.110102050399,57819.009676914095,57447.455561909635,57184.276991172737,56977.773721920901,56851.509850585971,56709.729248444222,56567.48643981541,56520.999604024364,56475.853353939085,56430.491753356357,53701.320989183449,53689.048356290456,53689.048356291358,53689.048356291853,53689.048356289495,53689.048356290921,53689.048356291358,53689.048356290426,53689.048356291853,53689.048356291358,53689.048356289059,53689.048356291358,53689.048356291387,53689.048356289961,53689.048356291387,53689.048356291823,53689.048356289524,53689.048356291358,53689.048356291823,53689.048356290456,53689.048356289961,53689.048356291387,53689.048356291823,53689.048356290456,53689.048356290426,53689.048356291853,53689.048356289495,53689.048356291853,53689.048356291358,53689.048356288557,53689.048356291853,53689.048356292289,53689.04835628999,53689.048356291358,53689.048356290456,53689.048356291823,53689.048356289524,53689.048356291823,53689.048356290456,53689.048356290426,53689.048356291853,53689.048356291358,53689.048356289961,53689.048356290456,53689.048356291823,53689.048356289524,53689.048356291372,53689.048356292755,53689.04835628951,53689.048356290441,53689.048356291838,53689.048356291372,53689.048356289975,53689.048356290441,53689.048356291838,53689.048356290441,53689.048356291372,53689.048356290907,53689.048356289495,53689.048356291838,53689.048356291372,53689.04835628951,53689.048356291838,53689.048356291372,53689.048356289975,53689.048356291372,53689.048356290907,53689.048356291838,53689.04835628951,53689.048356291372,53689.048356290892,53689.048356290441,53689.048356291838,53689.048356290907,53689.048356289975,53689.048356291372,53689.048356290907,53689.048356290441,53689.048356290441,53689.048356292304,53689.048356290448,53689.048356290914,53689.048356290907,53689.048356290448,53689.04835629138,53689.048356289983,53689.048356291372,53426.538427849926,53426.538427849446,53426.538427848995,53426.53842784898,53426.538427849919,53426.538427849446,53426.538427850377,53426.538427849446,53426.538427850144,53426.538427849679,53426.538427849213,53426.538427849679,48291.151171398553,48291.151171397389,48291.151171397622,48291.151171398087,48291.151171397854,48291.151171397389,48291.15117139832,48291.151171397389,48291.151171398786,48291.151171397389,48291.151171397389,48291.15117139832,40583.59713686449,40583.59713686449,40583.597136864722,40583.597136864257,40583.59713686449,40583.597136864722,40583.59713686449,40583.597136864722,40583.597136864722,40583.59713686449,40583.597136864722,40583.597136864257,37748.920430341735,37748.920430341735,37748.920430341735,37748.920430341503,37748.920430341503,37748.920430341968,37748.920430341503,37748.920430341503,37748.920430341735,37748.920430341503,37748.920430341968,37748.92043034127,37748.920430341735,37748.920430341968,37748.920430341503,37748.92043034127,37748.920430341968,37748.920430341503,37748.920430341735,37748.920430341503,37748.920430341735,37748.920430341968,37748.92043034127,37748.920430341735,37748.920430341503,37748.920430341735,37748.920430341503,37748.920430341735,37748.920430341503,37748.920430341968,37748.920430341503,37748.920430341503,37748.920430341735,37748.920430341735,37748.920430341735,37748.92043034127,37748.920430341735,37748.920430341968,37748.920430341503,37748.920430341386,37748.920430341852,37748.920430341503,37748.920430341735,37748.920430341619,37748.920430341735,37748.920430341735,37748.920430341619,37748.920430341735,37748.920430341503,37748.920430341503,37748.920430341735,37748.920430341852,37748.920430341619,37748.920430341735,37748.920430341852,37748.920430341444,37748.920430341561,37748.920430341735,37748.920430341735,37748.920430341561,37748.920430341503,37748.920430341968,37748.920430341561,37748.920430341503,37748.920430341765,37748.920430341561,37748.920430341765,37748.920430341503,37748.920430341779,37748.920430341765,37748.920430341532,37748.92043034175,37748.920430341524,37748.920430341517,37748.920430341757,37748.920430341757,37748.920430341546,37748.92043034175,37748.920430341765,37748.920430341503,37748.920430341561,37748.920430341735,37748.920430341794,37748.920430341503,37748.920430341619,37748.920430341794,37748.920430341619,37748.920430341619,37748.920430341503,37748.920430341619,37748.920430341735,37748.920430341735,37748.920430341503,37748.920430341852,37748.920430341735,37748.920430341503,37748.920430341619,37748.920430341735,37748.920430341735,37748.920430341619,37748.920430341503,37748.920430341735,37748.920430341619,37748.920430341735,37748.920430341619,37748.920430341619,37748.920430341619,37748.920430341619,37748.920430341735,37748.920430341619,37748.920430341503,37748.920430341852,37748.920430341503,37748.920430341735,37748.920430341386,37748.920430341852,37748.920430341619,37748.920430341619,37748.920430341735,37748.920430341503,37748.920430341852,37748.920430341386,37748.920430341735,37748.920430341619,37748.920430341735,37748.92043034127,37748.920430341852,37748.920430341619,37748.920430341386,37748.920430341852,37748.920430341735,37748.920430341503,37748.920430341386,37748.920430341852,37748.920430341735,37748.920430341619,37748.92043034127,37748.920430341968,37748.920430341619,37748.920430341386,37748.920430341852,37748.920430341619,37748.920430341968,37748.920430341561,37748.920430341328,37748.920430341677,37748.92043034191,37748.920430341095,37748.920430341619,37748.920430342143,37748.920430341619,37748.920430341619,37748.920430341677,37748.920430341619,37748.920430341619,37748.920430341153,37748.920430342143,37748.920430341677,37748.920430341619,37748.920430341561,37748.920430341619,37748.920430341619,37748.920430341561,37748.920430341561,37748.920430341561,37748.920430341677,37748.920430341561,37748.920430342027,37748.920430341153,37748.920430341561,37748.920430341619,37748.920430341561,37748.92043034159,37748.920430341619,37748.920430341561,37748.920430342056,37748.920430341124,37748.920430341619,37748.920430341561,37748.920430340659,37748.920430341124,37748.920430341619,37748.920430341095,37748.920430341124,37748.920430341124,37748.920430341153,37748.920430341561,37748.920430340659,37748.920430341124,37748.92043034159,37748.920430341124,37748.920430341124,37748.920430341139,37748.920430341139,37748.92043034159,37748.92043034068,37748.920430341124,37748.920430341605,37748.920430341139,37748.920430341139,37748.920430341597,37748.920430341132,37748.920430341132,37748.920430341597,37748.920430341132,37748.920430341605,37748.920430341605,37748.920430341132,37748.920430341139,37748.920430341583,37748.920430341139,37748.920430341139,37748.92043034159,37748.92043034111,37748.920430341124,37748.92043034159,37748.92043034111,37748.920430341124,37748.920430341153,37748.920430341561,37748.92043034159,37748.920430340659,37748.920430341619,37748.920430341561,37748.920430340659,37748.92043034159,37748.920430341619,37748.92043034063,37748.92043034159,37748.920430341561,37748.920430340717,37748.920430341561,37748.920430341561,37748.920430340746,37748.920430341561,37748.920430341561,37748.92043034063,37748.920430341619,37748.920430341619,37748.92043034063,37748.920430341561,37748.920430341619,37748.920430340688,37748.920430341561,37748.920430341619,37748.920430340688,37748.920430341677,37748.920430341677,37748.920430340688,37748.920430341677,37748.920430341619,37748.920430340688,37748.920430341619,37748.920430341619,37748.920430341677,37748.920430340688,37748.920430341561,37748.920430341677,37748.920430340746,37748.920430341619,37748.920430341561,37748.920430340746,37748.920430341619,37748.920430341619,37748.920430340688,37748.920430341619,37748.920430341735,37748.920430340571,37748.920430341619,37748.920430341735,37748.920430340688,37748.920430341619,23389.693882302148,-11428.828820332885,-64214.315799144213,-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,-25617.839033607277,362.89329310634724,251.46447990636889,154.49917042162352,-719609.12177169416,8946.9295991491308,8893.784270696342,8893.7842706961092,8893.7842706962256,8893.7842706962256,8893.784270696342,8893.7842706961092,8893.7842706962256,8893.784270696342,8893.7842706962256,8893.7842706962256,8893.7842706961092,8893.7842706964584,8893.7842706962256,8893.7842706961092,8893.7842706962256,8893.7842706961092,8893.7842706964584,8893.7842706961092,8893.7842706962256,8893.7842706964584,8893.7842706961092,8893.7842706962256,8893.7842706962256,8893.7842706961092,8893.784270696342,8893.784270696342,8893.7842706961092,8893.784270696342,8893.7842706961092,8893.784270696342,8893.7842706961092,8893.7842706961092,8893.7842706965748,8893.7842706961092,8893.7842706961092,8893.784270696342,8893.784270696342,8893.7842706961092,8893.7842706961092,8893.784270696342,8893.784270696342,8893.7842706961092,8893.784270696342,8893.784270696342,8893.7842706961092,8893.7842706961092,8893.784270696342,8893.7842706961092,8893.784270696342,8893.784270696342,8893.7842706961092,8893.784270696342,8893.7842706961092,8893.784270696342,8893.7842706961092,8893.7842706961092,8893.7842706965748,8893.7842706961092,8893.7842706961092,8893.784270696342,8893.784270696342,8893.7842706961092,8893.7842706961092,8893.784270696342,8893.784270696342,8893.7842706961092,8893.784270696342,8893.784270696342,8893.7842706961092,8893.7842706961092,8893.784270696342,8893.7842706961092,8893.784270696342,8893.784270696342,8893.7842706961092,8893.784270696342,8893.7842706961092,8893.784270696342,8893.7842706961092,8893.7842706961092,8893.7842706965748,8893.7842706961092,8893.7842706961092,8893.784270696342,8893.784270696342,8893.7842706961092,8893.7842706961092,8893.784270696342,8893.784270696342,8893.7842706961092,8893.784270696342,8893.784270696342,8893.7842706961092,8893.7842706961092,8893.784270696342,8893.7842706961092,8893.784270696342,8893.784270696342,8893.7842706961092,8893.784270696342,8893.7842706961092,8893.784270696342,8893.7842706961092,8893.7842706961092,8893.7842706965748,8893.7842706961092,8893.7842706961092,8893.7842706965748,8893.784270696342,8893.7842706961092,8893.7842706961092,8893.7842706965748,8893.784270696342,8893.7842706961092,8893.7842706961092,8893.7842706965748,8893.784270696342,8893.7842706961092,4132.7607858201964,-7398.6074547760645,-24822.048592807725,-44774.529948467156,-44048.45482699899,-48660.618483801838,-55628.867502429988,-60272.781633436447,-87713.863898852374,-97731.152841474395,-119808.99052881054,-137590.80298782187,-134693.99217046204,-137917.02402639575,-128856.65904793714,-129970.46468782681,-122411.30355046579,-118358.88901920366,-82078.31726797804,-60867.429321855743,-11521.669373519107,-2907.3807429879662,-2943.8662186014108,-2974.6764256984452,-241621.0686664329,22.896005697730381,1.2663497871412112E-12,1.2663497871345938E-12,1.2663497871374889E-12,1.2663497871379025E-12,1.2663497871379025E-12,1.2663497871345938E-12,1.2663497871412112E-12,1.2663497871407977E-12,1.2663497871345938E-12,1.2663497871345938E-12,1.2663497871412112E-12,1.2663497871341802E-12,1.2663497871350074E-12,1.2663497871407977E-12,1.2663497871407977E-12,1.2663497871350074E-12,1.2663497871341802E-12,1.2663497871412112E-12,1.2663497871412112E-12,1.2663497871345938E-12,1.2663497871341802E-12,1.2663497871416248E-12,1.2663497871341802E-12,1.2663497871341802E-12,1.2663497871416248E-12,1.2663497871407977E-12,1.2663497871345938E-12,1.2663497871345938E-12,1.2663497871412112E-12,1.2663497871341802E-12,1.2663497871350074E-12,1.2663497871407977E-12,1.2663497871407977E-12,1.2663497871350074E-12,1.2663497871341802E-12,1.2663497871412112E-12,1.2663497871345938E-12,1.2663497871379025E-12,1.2663497871374889E-12,1.2663497871412112E-12,1.2663497871345938E-12,1.2663497871374889E-12,1.2663497871416248E-12,1.2663497871341802E-12,1.2663497871345938E-12,1.2663497871412112E-12,1.2663497871407977E-12,1.2663497871345938E-12,1.2663497871345938E-12,1.2663497871412112E-12,1.2663497871407977E-12,1.2663497871345938E-12,1.2663497871345938E-12,1.2663497871412112E-12,1.2663497871345938E-12,1.2663497871341802E-12,1.2663497871412112E-12,1.2663497871412112E-12,1.2663497871341802E-12,1.2663497871350074E-12,1.2663497871407977E-12,1.2663497871341802E-12,1.2663497871350074E-12,1.2663497871407977E-12,1.2663497871412112E-12,1.2663497871345938E-12,1.2663497871341802E-12,1.2663497871412112E-12,1.2663497871345938E-12,1.2663497871345938E-12,1.2663497871407977E-12,1.2663497871412112E-12,1.2663497871345938E-12,1.2663497871341802E-12,1.2663497871416248E-12,1.2663497871341802E-12,1.2663497871379025E-12,1.2663497871412112E-12,1.2663497871374889E-12,1.2663497871379025E-12,1.2663497871345938E-12,1.2663497871412112E-12,1.2663497871374889E-12,1.2663497871379025E-12,1.2663497871345938E-12,1.2663497871407977E-12,1.2663497871350074E-12,1.2663497871341802E-12,1.2663497871407977E-12,1.2663497871416248E-12,1.2663497871341802E-12,1.2663497871345938E-12,1.2663497871412112E-12,1.2663497871341802E-12,1.2663497871345938E-12,1.2663497871412112E-12,1.2663497871412112E-12,1.2663497871345938E-12,1.2663497871341802E-12,1.2663497871412112E-12,1.2663497871345938E-12,1.2663497871345938E-12,1.2663497871407977E-12,1.2663497871416248E-12,1.2663497871341802E-12,1.2663497871341802E-12,1.2663497871416248E-12,1.2663497871341802E-12,1.2663497871345938E-12,1.2663497871412112E-12,1.2663497871407977E-12,1.2663497871345938E-12,1.2663497871379025E-12,1.2663497871379025E-12,1.2663497871407977E-12,1.2663497871350074E-12,1.2663497871374889E-12,1.2663497871374889E-12,1.2663497871383161E-12,1.2663497871341802E-12,1.2663497871412112E-12,1.2663497871412112E-12,1.2663497871341802E-12,1.2663497871345938E-12,1.2663497871412112E-12,1.2663497871345938E-12,1.2663497871341802E-12,1.2663497871416248E-12,1.2663497871407977E-12,1.2663497871341802E-12,1.2663497871350074E-12,1.2663497871407977E-12,1.2663497871345938E-12,1.2663497871345938E-12,1.2663497871412112E-12,1.2663497871407977E-12,1.2663497871345938E-12,1.2663497871345938E-12,1.2663497871407977E-12,1.2663497871350074E-12,1.2663497871341802E-12,1.2663497871412112E-12,1.2663497871412112E-12,1.2663497871341802E-12,1.2663497871345938E-12,1.2663497871412112E-12,1.2663497871412112E-12,1.2663497871345938E-12,1.2663497871341802E-12,1.2663497871412112E-12,1.2663497871345938E-12,1.2663497871379025E-12,1.2663497871374889E-12,1.2663497871412112E-12,1.2663497871379025E-12,1.2663497871341802E-12,1.2663497871416248E-12,1.2663497871341802E-12,1.2663497871341802E-12,1.2663497871416248E-12,1.2663497871407977E-12,1.2663497871345938E-12,1.2663497871345938E-12,1.2663497871412112E-12,1.2663497871341802E-12,1.2663497871345938E-12,1.2663497871412112E-12,1.2663497871407977E-12,1.2663497871350074E-12,1.2663497871341802E-12,1.2663497871407977E-12,1.2663497871350074E-12,1.2663497871341802E-12,1.2663497871412112E-12,1.2663497871412112E-12,1.2663497871345938E-12,1.2663497871341802E-12,1.2663497871412112E-12,1.2663497871412112E-12,1.2663497871341802E-12,1.2663497871350074E-12,1.2663497871407977E-12,1.2663497871341802E-12,1.2663497871350074E-12,1.2663497871407977E-12,1.2663497871412112E-12,1.2663497871345938E-12,1.2663497871345938E-12,1.2663497871407977E-12,1.2663497871379025E-12,1.2663497871345938E-12,1.2663497871412112E-12,1.2663497871379025E-12,1.2663497871374889E-12,1.2663497871345938E-12,1.2663497871412112E-12,1.2663497871341802E-12,1.2663497871350074E-12,1.2663497871407977E-12,1.2663497871412112E-12,1.2663497871345938E-12,1.2663497871341802E-12,1.2663497871412112E-12,1.2663497871345938E-12,1.2663497871345938E-12,1.2663497871407977E-12]
[null,null,null,null,null,null,242,"Period End Common Equity:",2594934862.709228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,74738.176738700364,149679.11844884741,286429.89521824388,423553.26419024845,561051.71320769598,698927.965977057,906367.5667800766,1114378.1700649387,1355969.8973028776,1614204.1877271202,2104412.0903013255,2955995.0705808494,3908037.3094184222,4848284.2368808249,5732765.5376777081,6733910.227027203,7884179.3859685771,8998452.4628989026,10118440.044497248,11317145.207525637,12522081.341964912,13743760.331110109,14864760.726572411,16021139.42018993,17234204.553427462,18441859.73894044,19350717.509129681,19792852.744550623,19980213.134460021,20046067.398013916,20009320.964437343,19972470.130617943,19935482.860161848,22359442.430551298,22258347.026259825,22157251.621968344,22058877.076678537,21960502.531388726,21862127.986098919,21763753.440809108,21665378.895519298,21567004.350229487,21468629.80493968,21370255.259649865,21271880.714360058,21173506.169070248,21075131.623780441,20976757.07849063,20880493.487243284,20784229.89599593,20687966.30474858,20591702.71350123,20495439.122253884,20399175.531006534,20302911.93975918,20206648.348511834,20110384.757264484,20014121.166017134,19917857.574769784,19821593.983522434,19727283.024764359,19632972.06600628,19538661.107248209,19444350.148490131,19350039.18973206,19255728.230973981,19161417.272215907,19067106.313457832,18972795.354699757,18878484.395941682,18784173.437183607,18689862.478425533,18597357.704720039,18504852.931014542,18412348.157309044,18319843.38360355,18227338.609898053,18134833.836192559,18042329.062487066,17949824.288781568,17857319.515076067,17764814.741370577,17672309.96766508,17579805.193959583,17488971.141427729,17398137.088895865,17307303.036364008,17216468.983832143,17125634.931300286,17034800.878768429,16943966.826236568,16853132.773704708,16762298.721172847,16671464.66864099,16580630.616109129,16489796.563577268,16400470.199708987,16311143.835840706,16221817.471972425,16132491.10810414,16043164.744235858,15953838.380367575,15864512.016499292,15775185.652631009,15685859.28876273,15596532.924894448,15507206.561026165,15417880.19715788,15329240.689748995,15240601.182340106,15151961.674931221,15063322.167522335,14974682.660113446,14886043.152704559,14797403.64529567,14708764.137886785,14620124.630477898,14531485.123069013,14442845.615660124,14354206.108251238,14265654.654220294,14177103.200189352,14088551.746158412,14000000.292127468,13911448.838096526,13822897.384065587,13734345.930034643,13645794.476003699,13557243.021972759,13468803.839223368,13380722.208568191,13293844.253401594,13209411.517254805,13127617.54255853,13048500.208618378,12972011.565531122,12898309.390405323,12827076.160044437,12757839.266029093,12689354.111189481,12621425.769332366,12553989.815527456,12487043.96957048,12420587.417301673,12354558.526240213,12288832.555265723,12223344.270927735,12158001.317190977,12092821.554032911,12027805.513436088,11962842.979424145,11897932.409117818,11833074.050387584,11771356.988109495,11709654.050609726,11647951.113109957,11586248.175610187,11524545.238110421,11462842.30061065,11401139.363110879,11339436.425611112,11277733.488111341,11216030.550611574,11154327.613111805,11092624.675612036,11030921.738112267,10969218.800612496,10907515.863112731,10845812.925612958,10784109.988113191,10722407.050613422,10660704.113113653,10599001.175613884,10537298.238114117,10475595.300614346,10413892.363114577,10352189.425614808,10290486.488115039,10228783.55061527,10167080.613115501,10105377.675615733,10043674.738115963,9981971.8006161936,9920268.8631164264,9858565.9256166536,9796862.9881168883,9735160.0506171174,9673457.1131173503,9611754.1756175794,9550051.2381178122,9488348.3006180413,9426645.3631182723,9364942.4256185051,9303239.4881187342,9241536.5506189652,9179833.6131191961,9118130.675619429,9056427.7381196599,8994724.8006198891,8933021.8631201219,8871318.9256203491,8809615.9881205838,8747913.0506208129,8686210.1131210458,8624507.1756212749,8562804.2381215077,8501101.3006217387,8439398.3631219678,8377695.4256221997,8315992.4881224306,8254289.5506226597,8192586.6131228916,8130883.6756231235,8069180.7381233536,8007477.8006235873,7945774.8631238174,7884071.9256240455,7822368.9881242802,7760666.0506245093,7698963.1131247394,7637260.1756249703,7575557.2381252022,7513854.3006254341,7452151.3631256633,7390448.4256258961,7328745.4881261261,7267042.5506263552,7205339.613126589,7143636.675626819,7081933.7381270509,7020230.8006272819,6958527.8631275129,6896824.9256277438,6835121.9881279739,6773419.0506282039,6711716.1131284358,6650013.1756286668,6588310.2381288987,6526607.3006291306,6464904.3631293606,6403503.2530058771,6342102.1428823965,6280701.0327589139,6219299.9226354314,6157898.8125119507,6096497.7023884682,6035096.5922649847,5973695.4821415022,5912294.3720180197,5850893.2618945362,5789492.1517710555,5728091.041647573,5672593.4378604284,5617095.8340732846,5561598.2302861428,5506100.6264989981,5450603.0227118554,5395105.4189247116,5339607.8151375679,5284110.2113504251,5228612.6075632814,5173115.0037761386,5117617.399988994,5062119.7962018522,5015481.8463587165,4968843.8965155836,4922205.946672448,4875567.9968293151,4828930.0469861804,4782292.0971430456,4735654.1472999128,4689016.1974567771,4642378.2476136433,4595740.2977705104,4549102.3479273738,4502464.398084241,4459084.4232250638,4415704.4483658867,4372324.4735067086,4328944.4986475324,4285564.5237883553,4242184.5489291782,4198804.574070001,4155424.5992108234,4112044.6243516463,4068664.6494924692,4025284.674633292,3981904.6997741149,3938524.7249149377,3895144.7500557601,3851764.7751965835,3808384.8003374063,3765004.8254782292,3721624.8506190521,3678244.8757598749,3634864.9009006978,3591484.9260415207,3548104.9511823435,3504724.9763231664,3461345.0014639893,3417965.0266048121,3374585.051745635,3331205.0768864579,3287825.1020272807,3244445.1271681036,3201065.152308926,3157685.1774497493,3114305.2025905722,3070925.227731395,3027545.2528722179,2984165.2780130408,2940785.3031538636,2897405.3282946865,2854025.3534355094,2810645.3785763322,2767265.4037171551,2723885.428857978,2680505.4539988008,2637125.4791396237,2593745.5042804466,2550365.5294212694,2506985.5545620923,2463605.5797029152,2420225.604843738,2376845.6299845609,2333465.6551253838,2290085.6802662066,2246705.705407029,2203325.7305478523,2159945.7556886747,2116565.7808294976,2073185.8059703207,2029805.8311111436,1986425.8562519664,1943045.8813927893,1899665.9065336122,1856285.9316744353,1812905.9568152579,1769525.9819560808,1726146.0070969036,1682766.0322377265,1639386.0573785494,1596006.082519372,1552626.1076601951,1509246.132801018,1465866.1579418406,1422486.1830826635,1379106.2082234863,1335726.2333643092,1292346.2585051323,1248966.2836459549,1205586.3087867778,1162206.3339276009,1118826.3590684235,1075446.3842092464,1032066.4093500692,988686.4344908921,945306.45963171497,901926.4847725376,858546.50991336047,815166.53505418345,771786.5601950062,728406.58533582906,685026.61047665193,641646.63561747503,598266.66075829801,554886.68589912064,511506.7110399435,468126.73618076637,424746.76132158912,381366.78646241187,337986.81160323473,294606.83674405771,251226.86188488055,207846.88702570318,164466.91216652628,121086.93730734916,77706.962448172024,34326.987588994758,-9052.9872701824934,-52432.962129359512,-95812.936988536763,-139192.91184771367,-182572.88670689103,-225952.86156606817,-269332.83642524516,-312712.81128442218,-356092.78614359954,-399472.76100277668,-442852.73586195358,-486232.71072113083,-529612.68558030797,-572992.6604394851,-616372.63529866235,-659752.61015783937,-703132.58501701651,-746512.55987619376,-789892.53473537078,-833272.5095945478,-876652.48445372493,-920032.4593129023,-963412.43417207908,-1006792.4090312563,-1050172.3838904335,-1093552.3587496101,-1136932.3336087875,-1180312.3084679649,-1223692.283327142,-1267072.2581863187,-1310452.233045496,-1353832.2079046734,-1397212.1827638503,-1440592.1576230272,-1483972.1324822044,-1527352.1073413817,-1570732.0822005589,-1614112.057059736,-1657492.0319189134,-1700872.0067780905,-1744251.9816372676,-1787631.9564964443,-1831011.9313556219,-1874391.906214799,-1917771.8810739757,-1961151.8559331528,-2004531.8307923302,-2047911.8056515073,-2091291.7805106845,-2134671.7553698621,-2178051.7302290392,-2221431.7050882163,-2264811.679947393,-2308191.6548065701,-2351571.6296657473,-2394951.6045249249,-2438331.579384102,-2481711.5542432792,-2525091.5291024563,-2568471.503961633,-2611851.4788208096,-2655231.4536799868,-2698611.4285391648,-2741991.4033983415,-2785371.3782575186,-2828751.3531166953,-2872131.3279758724,-2915511.3028350496,-2958891.2776942262,-3002271.2525534038,-3045651.227412581,-3089031.2022717581,-3132411.1771309352,-3175791.1519901119,-3219171.1268492891,-3262551.1017084662,-3305931.0765676424,-3349311.0514268191,-3392691.0262859957,-3436071.0011451724,-3479450.9760043491,-3522830.9508635253,-3566210.9257227019,-3609590.9005818786,-3652970.8754410553,-3696350.8503002319,-3739730.8251594086,-3783110.8000185853,-3826490.774877762,-3869870.7497369382,-3913250.7245961148,-3956630.6994552915,-4000010.6743144677,-4043390.6491736448,-4086770.6240328215,-4130150.5988919982,-4173530.5737511748,-4216910.548610352,-4260290.5234695282,-4303670.4983287053,-4347050.4731878815,-4390430.4480470587,-4433810.4229062358,-4477190.397765412,-4520570.3726245891,-4563950.3474837663,-4607330.3223429425,-4650710.2972021196,-4694090.2720612958,-4737470.2469204729,-4780850.2217796491,-4824230.1966388263,-4867610.1714980025,-4910990.1463571796,-4954370.1212163568,-4997750.096075533,-5041130.0709347101,-5084510.0457938863,-5127890.0206530634,-5171269.9955122396,-5214649.9703714168,-5258029.9452305939,-5301409.9200897701,-5344789.8949489472,-5388169.8698081234,-5431549.8446673006,-5474929.8195264768,-5518309.7943856539,-5561689.7692448301,-5605069.7441040073,-5648449.7189631844,-5691829.6938223606,-5735209.6686815377,-5778589.6435407139,-5821969.6183998911,-5865349.5932590673,-5908729.5681182444,-5952109.5429774206,-5995489.5178365977,-6038869.4926957749,-6082249.4675549511,-6125629.4424141282,-6169009.4172733044,-6212389.3921324816,-6255769.3669916578,-6299149.3418508349,-6342529.316710012,-6385909.2915691882,-6429289.2664283654,-6472669.2412875416,-6516049.2161467187,-6559429.1910058949,-6602809.165865072,-6646189.1407242483,-6689569.1155834263,-6732949.0904426025,-6776329.0653017787,-6819709.0401609568,-6863089.015020133,-6906468.9898793101,-6949848.9647384863,-6993228.9395976635,-7036608.9144568406,-7079988.8893160168,-7123368.8641751939,-7166748.8390343701,-7210128.8138935473,-7253508.7887527235,-7296888.7636119006,-7323767.5278523369,-7310633.8461140534,-7236840.5992288478,-7093457.7827357333,-6952446.7057653852,-6795399.1592149353,-6614190.2748947507,-6416630.0080113756,-6123443.0182613507,-5795321.3373389198,-5390129.2904719142,-4922907.1700091325,-4465528.0224057082,-3996763.4660888058,-3559424.5917741656,-3117968.2562430263,-2702531.5266345642,-2300993.6880188687,-2025650.9623833119,-1824266.2210584949,-1794826.9364231895,-1795243.9629699634,-1795532.938725878,-1795710.4847338763,-968756.35584706755,-979037.91030354821,-989258.3916753981,-999478.87304724788,-1009699.3544190977,-1019919.8357909475,-1030140.3171627973,-1040360.7985346471,-1050581.2799064969,-1060801.7612783469,-1071022.2426501967,-1081242.7240220464,-1091463.2053938962,-1101683.6867657462,-1111904.168137596,-1122124.6495094458,-1132345.1308812955,-1142565.6122531451,-1152786.0936249951,-1163006.5749968449,-1173227.0563686946,-1183447.5377405446,-1193668.0191123944,-1203888.5004842442,-1214108.981856094,-1224329.4632279438,-1234549.9445997938,-1244770.4259716435,-1254990.9073434933,-1265211.3887153433,-1275431.8700871931,-1285652.3514590429,-1295872.8328308924,-1306093.3142027422,-1316313.7955745922,-1326534.276946442,-1336754.7583182917,-1346975.2396901418,-1357195.7210619915,-1367416.2024338413,-1377636.6838056911,-1387857.1651775409,-1398077.6465493909,-1408298.1279212406,-1418518.6092930904,-1428739.0906649404,-1438959.57203679,-1449180.0534086397,-1459400.5347804895,-1469621.0161523393,-1479841.4975241893,-1490061.9788960391,-1500282.4602678888,-1510502.9416397389,-1520723.4230115886,-1530943.9043834384,-1541164.3857552882,-1551384.867127138,-1561605.348498988,-1571825.8298708377,-1582046.3112426875,-1592266.7926145373,-1602487.2739863871,-1612707.7553582368,-1622928.2367300866,-1633148.7181019364,-1643369.1994737864,-1653589.6808456362,-1663810.162217486,-1674030.643589336,-1684251.1249611857,-1694471.6063330355,-1704692.0877048853,-1714912.5690767351,-1725133.0504485851,-1735353.5318204346,-1745574.0131922844,-1755794.4945641344,-1766014.9759359842,-1776235.4573078339,-1786455.9386796837,-1796676.4200515335,-1806896.9014233835,-1817117.3827952333,-1827337.8641670831,-1837558.3455389331,-1847778.8269107828,-1857999.3082826326,-1868219.7896544824,-1878440.2710263322,-1888660.7523981819,-1898881.2337700317,-1909101.7151418815,-1919322.1965137315,-1929542.6778855813,-1939763.159257431,-1949983.6406292808,-1960204.1220011306,-1970424.6033729806,-1980645.0847448304,-1990865.5661166802,-2001086.0474885302,-2011306.5288603799,-2021527.0102322297,-2031747.4916040793,-2041967.972975929,-2052188.454347779,-2062408.9357196288,-2072629.4170914786,-2082849.8984633286,-2093070.3798351786,-2103290.8612070289,-2113511.3425788786,-2123731.8239507284,-2133952.3053225786,-2144172.7866944284,-2154393.2680662782,-2164613.749438128,-2174834.2308099782,-2185054.712181828,-2189803.9621456433,-2181301.6950152931,-2152776.9098920664,-2101323.3064153749,-2050704.0876086573,-1994784.7028316916,-1930857.6064753081,-1861593.8574158894,-1760795.6049796392,-1648485.7718800444,-1510804.7219905825,-1352689.3240819252,-1197902.8579412838,-1039412.5761871936,-891334.20556856983,-741975.8815074208,-601304.32825605676,-465289.69336106029,-370967.64920780377,-301020.54810865462,-287780.1766738923,-284439.09825101111,-281056.09176775644,-277637.67907966103,26.311432040877641,7.884494168649781E-8,7.8843486433703742E-8,7.8842031180909699E-8,7.8840575928115644E-8,7.8839120675321575E-8,7.883766542252752E-8,7.8836210169733464E-8,7.8834754916939409E-8,7.8833299664145327E-8,7.8831844411351271E-8,7.8830389158557216E-8,7.8828933905763174E-8,7.8827478652969118E-8,7.8826023400175063E-8,7.8824568147380994E-8,7.8823112894586925E-8,7.882165764179287E-8,7.8820202388998814E-8,7.8818747136204759E-8,7.881729188341069E-8,7.8815836630616635E-8,7.8814381377822579E-8,7.8812926125028524E-8,7.8811470872234468E-8,7.8810015619440413E-8,7.8808560366646344E-8,7.8807105113852275E-8,7.880564986105822E-8,7.8804194608264177E-8,7.8802739355470122E-8,7.8801284102676067E-8,7.8799828849881998E-8,7.8798373597087929E-8,7.8796918344293874E-8,7.8795463091499818E-8,7.8794007838705763E-8,7.8792552585911694E-8,7.8791097333117652E-8,7.8789642080323596E-8,7.8788186827529527E-8,7.8786731574735472E-8,7.8785276321941417E-8,7.8783821069147361E-8,7.8782365816353279E-8,7.8780910563559224E-8,7.8779455310765181E-8,7.8778000057971126E-8,7.8776544805177057E-8,7.8775089552383002E-8,7.8773634299588946E-8,7.8772179046794877E-8,7.8770723794000822E-8,7.8769268541206767E-8,7.8767813288412711E-8,7.8766358035618642E-8,7.8764902782824587E-8,7.8763447530030531E-8,7.8761992277236476E-8,7.8760537024442407E-8,7.8759081771648352E-8,7.8757626518854296E-8,7.8756171266060228E-8,7.8754716013266185E-8,7.875326076047213E-8,7.8751805507678074E-8,7.8750350254884006E-8,7.8748895002089937E-8,7.8747439749295881E-8,7.8745984496501826E-8,7.874452924370777E-8,7.8743073990913715E-8,7.8741618738119659E-8,7.8740163485325591E-8,7.8738708232531535E-8,7.873725297973748E-8,7.8735797726943424E-8,7.8734342474149369E-8,7.8732887221355313E-8,7.8731431968561231E-8,7.8729976715767189E-8,7.8728521462973134E-8,7.8727066210179078E-8,7.872561095738501E-8,7.8724155704590941E-8,7.8722700451796885E-8,7.872124519900283E-8,7.8719789946208774E-8,7.8718334693414719E-8,7.8716879440620677E-8,7.8715424187826595E-8,7.8713968935032539E-8,7.8712513682238484E-8,7.8711058429444428E-8,7.870960317665036E-8,7.8708147923856304E-8,7.8706692671062249E-8,7.870523741826818E-8,7.8703782165474138E-8,7.8702326912680082E-8,7.8700871659886027E-8,7.8699416407091958E-8,7.8697961154297889E-8,7.8696505901503834E-8,7.8695050648709778E-8,7.8693595395915723E-8,7.8692140143121667E-8,7.8690684890327612E-8,7.8689229637533543E-8,7.8687774384739488E-8,7.8686319131945432E-8,7.8684863879151377E-8,7.8683408626357308E-8,7.8681953373563252E-8,7.8680498120769184E-8,7.8679042867975142E-8,7.8677587615181086E-8,7.8676132362387031E-8,7.8674677109592962E-8,7.8673221856798893E-8,7.8671766604004838E-8,7.8670311351210782E-8,7.8668856098416727E-8,7.8667400845622671E-8,7.8665945592828616E-8,7.8664490340034547E-8,7.8663035087240492E-8,7.8661579834446436E-8,7.8660124581652381E-8,7.8658669328858312E-8,7.8657214076064243E-8,7.8655758823270188E-8,7.8654303570476145E-8,7.865284831768209E-8,7.8651393064888034E-8,7.8649937812093979E-8,7.864848255929991E-8,7.8647027306505842E-8,7.8645572053711786E-8,7.8644116800917731E-8,7.8642661548123688E-8,7.864120629532962E-8,7.8639751042535564E-8,7.8638295789741495E-8,7.863684053694744E-8,7.8635385284153384E-8,7.8633930031359329E-8,7.863247477856526E-8,7.8631019525771192E-8,7.8629564272977149E-8,7.8628109020183094E-8,7.8626653767389038E-8,7.8625198514594983E-8,7.8623743261800914E-8,7.8622288009006845E-8,7.862083275621279E-8,7.8619377503418734E-8,7.8617922250624692E-8,7.8616466997830624E-8,7.8615011745036568E-8,7.8613556492242499E-8,7.8612101239448444E-8,7.8610645986654388E-8,7.8609190733860333E-8,7.8607735481066264E-8,7.8606280228272195E-8,7.8604824975478153E-8,7.8603369722684098E-8,7.8601914469890042E-8,7.8600459217095974E-8,7.8599003964301918E-8,7.8597548711507863E-8,7.8596093458713794E-8,7.8594638205919738E-8,7.8593182953125683E-8,7.8591727700331641E-8,7.8590272447537559E-8,7.8588817194743503E-8,7.8587361941949448E-8,7.8585906689155392E-8,7.8584451436361324E-8,7.8582996183567268E-8,7.8581540930773213E-8,7.8580085677979157E-8,7.8578630425185102E-8,7.8577175172391046E-8,7.8575719919596991E-8,7.8574264666802909E-8,7.8572809414008853E-8,7.8571354161214798E-8,7.8569898908420742E-8,7.8568443655626687E-8,7.8566988402832645E-8,7.8565533150038576E-8,7.8564077897244507E-8,7.8562622644450452E-8,7.8561167391656396E-8,7.8559712138862341E-8,7.8558256886068285E-8,7.8556801633274217E-8,7.8555346380480148E-8,7.8553891127686106E-8,7.855243587489205E-8,7.8550980622097995E-8,7.8549525369303926E-8,7.854807011650987E-8,7.8546614863715815E-8,7.8545159610921746E-8]
[null,null,null,null,null,null,246,"Return on Common:",21836089.555233713,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,537.94234480459852,2330.8085022334062,6625.0653310843099,14139.841391304861,21790.694984137692,29809.027497855433,38268.888732004641,47260.751111027093,58014.573279367643,68901.320616053083,79861.337358133693,91964.931298418174,103643.28391139829,115466.22954079631,126393.59039721657,137267.22550137297,147338.11588820929,156917.63203750932,163320.8035571572,167947.85160835617,168482.36726025215,168156.68926483247,167830.60776575492,167503.81682399681,190723.34900262006,189861.87658204322,189000.40416146643,188150.52443258589,187312.23739540167,186473.95035821738,185635.66332103309,184797.37628384883,183959.08924666457,183120.80220948029,182282.515172296,181444.22813511171,180605.94109792745,179767.65406074323,178929.36702355894,178100.06341983748,177279.74324957884,176459.42307932017,175639.10290906159,174818.78273880295,173998.46256854429,173178.14239828565,172357.82222802704,171537.50205776838,170717.18188750974,169896.86171725107,169076.54154699249,168264.53105268694,167460.83023433448,166657.12941598208,165853.42859762965,165049.72777927722,164246.02696092482,163442.32614257239,162638.62532421996,161834.92450586753,161031.2236875151,160227.52286916264,159423.82205081027,158627.80768271448,157839.47976487529,157051.15184703612,156262.82392919692,155474.4960113577,154686.16809351856,153897.84017567936,153109.51225784016,152321.184340001,151532.8564221618,150744.52850432263,149956.20058648344,149174.98263513166,148400.87465026721,147626.7666654028,146852.65868053836,146078.55069567394,145304.4427108095,144530.33472594508,143756.22674108061,142982.11875621622,142208.01077135178,141433.90278648736,140659.79480162292,139892.10277673625,139130.82671182739,138369.55064691856,137608.27458200968,136846.99851710082,136085.72245219196,135324.44638728307,134563.17032237424,133801.89425746538,133040.61819255646,132279.3421276476,131518.06606273877,130759.71174206288,130004.27916561998,129248.84658917709,128493.4140127342,127737.98143629133,126982.54885984841,126227.11628340553,125471.68370696265,124716.25113051977,123960.81855407688,123205.38597763398,122449.95340119109,121694.89530297526,120940.21168298647,120185.52806299768,119430.84444300889,118676.16082302008,117921.4772030313,117166.7935830425,116412.10996305372,115657.42634306492,114903.22361772801,114151.03328979258,113405.53015597387,112675.65628030425,111967.55850900285,111282.22805975386,110619.62179034465,109980.21012516061,109363.30883138592,108765.53356650626,108179.52903010289,107599.12933325414,107023.22364467832,106451.52625272589,105884.02390260158,105320.44911017272,104760.00357970258,104201.8736024097,103645.38418717115,103090.21625164099,102536.44857532093,101983.61134863082,101431.22587823961,100879.28662029958,100341.0260354112,99816.28096356224,99291.596368779603,98766.911773996966,98242.227179214344,97717.542584431707,97192.857989649056,96668.173394866433,96143.488800083811,95618.80420530116,95094.119610518537,94569.4350157359,94044.750420953278,93520.065826170656,92995.381231388004,92470.696636605368,91946.012041822745,91421.327447040094,90896.642852257472,90371.958257474835,89847.273662692198,89322.589067909561,88797.904473126924,88273.219878344287,87748.535283561665,87223.850688779014,86699.166093996391,86174.481499213769,85649.796904431118,85125.112309648495,84600.427714865858,84075.743120083207,83551.058525300585,83026.373930517948,82501.689335735311,81977.004740952689,81452.320146170037,80927.6355513874,80402.950956604778,79878.266361822141,79353.581767039504,78828.897172256882,78304.212577474245,77779.527982691608,77254.843387908972,76730.158793126335,76205.474198343712,75680.789603561047,75156.105008778424,74631.420413995802,74106.735819213151,73582.051224430528,73057.366629647891,72532.68203486524,72007.997440082632,71483.312845299995,70958.628250517344,70433.943655734722,69909.259060952085,69384.574466169448,68859.889871386826,68335.205276604174,67810.520681821552,67285.836087038901,66761.151492256278,66236.466897473641,65711.782302691005,65187.097707908375,64662.413113125753,64137.728518343109,63613.043923560479,63088.359328777835,62563.674733995198,62038.990139212568,61514.305544429939,60989.620949647302,60464.936354864672,59940.251760082028,59415.567165299399,58890.882570516769,58366.197975734125,57841.513380951488,57316.828786168859,56792.144191386229,56267.459596603599,55742.775001820963,55218.090407038326,54694.691884440021,54172.579434026033,53650.466983612052,53128.354533198071,52606.242082784091,52084.129632370103,51562.017181956115,51039.904731542127,50517.792281128146,49995.679830714158,49473.56738030017,48951.454929886182,48454.475487191339,47982.62905221562,47510.782617239907,47038.936182264188,46567.089747288475,46095.24331231277,45623.396877337043,45151.550442361338,44679.704007385611,44207.857572409906,43736.01113743418,43264.164702458467,42830.020897418333,42433.579722313778,42037.138547209237,41640.697372104682,41244.256197000141,40847.815021895578,40451.37384679103,40054.932671686474,39658.491496581926,39262.050321477371,38865.609146372815,38469.167971268274,38086.582490564491,37717.852704261488,37349.122917958477,36980.393131655474,36611.66334535247,36242.933559049459,35874.203772746463,35505.47398644346,35136.744200140442,34768.014413837445,34399.284627534435,34030.554841231431,33661.825054928428,33293.095268625417,32924.365482322413,32555.63569601941,32186.905909716406,31818.176123413399,31449.446337110392,31080.716550807385,30711.986764504385,30343.256978201374,29974.527191898371,29605.797405595364,29237.067619292357,28868.337832989353,28499.60804668635,28130.878260383339,27762.148474080339,27393.418687777332,27024.688901474325,26655.959115171321,26287.229328868314,25918.499542565311,25549.769756262303,25181.039969959296,24812.310183656293,24443.580397353286,24074.850611050279,23706.120824747275,23337.391038444272,22968.661252141268,22599.931465838257,22231.201679535254,21862.471893232247,21493.74210692924,21125.012320626232,20756.282534323229,20387.552748020222,20018.822961717218,19650.093175414215,19281.363389111204,18912.633602808201,18543.903816505193,18175.174030202186,17806.444243899183,17437.714457596179,17068.984671293172,16700.254884990165,16331.525098687158,15962.795312384156,15594.065526081147,15225.335739778142,14856.605953475137,14487.876167172131,14119.146380869128,13750.416594566121,13381.686808263112,13012.95702196011,12644.227235657101,12275.497449354096,11906.767663051092,11538.037876748085,11169.308090445082,10800.578304142075,10431.848517839067,10063.118731536064,9694.3889452330568,9325.6591589300497,8956.9293726270462,8588.199586324039,8219.4698000210356,7850.7400137180275,7482.0102274150204,7113.2804411120169,6744.5506548090107,6375.8208685060026,6007.091082203,5638.361295899992,5269.6315095969903,4900.9017232939841,4532.1719369909752,4163.4421506879717,3794.7123643849659,3425.9825780819569,3057.2527917789535,2688.5230054759481,2319.793219172941,1951.0634328699373,1582.3336465669311,1213.6038602639258,844.87407396091862,476.14428765791507,107.41450135490888,-261.31528494809828,-630.04507125110365,-998.77485755410896,-1367.5046438571142,-1736.2344301601204,-2104.9642164631255,-2473.6940027661317,-2842.423789069137,-3211.1535753721432,-3579.8833616751467,-3948.6131479781529,-4317.3429342811587,-4686.0727205841649,-5054.8025068871702,-5423.5322931901765,-5792.2620794931818,-6160.991865796188,-6529.7216520991933,-6898.4514384021986,-7267.1812247052039,-7635.9110110082102,-8004.6407973112136,-8373.370583614218,-8742.1003699172215,-9110.8301562202287,-9479.559942523234,-9848.2897288262393,-10217.019515129246,-10585.749301432252,-10954.479087735255,-11323.208874038261,-11691.938660341268,-12060.668446644275,-12429.398232947278,-12798.128019250285,-13166.857805553293,-13535.587591856291,-13904.317378159301,-14273.047164462303,-14641.776950765314,-15010.506737068317,-15379.236523371321,-15747.96630967433,-16116.696095977333,-16485.425882280339,-16854.155668583349,-17222.885454886353,-17591.615241189364,-17960.345027492367,-18329.074813795371,-18697.804600098381,-19066.534386401381,-19435.264172704385,-19803.993959007395,-20172.723745310399,-20541.45353161341,-20910.183317916413,-21278.913104219413,-21647.642890522424,-22016.372676825424,-22385.102463128427,-22753.832249431438,-23122.562035734438,-23491.291822037449,-23860.021608340452,-24228.751394643456,-24597.481180946463,-24966.210967249466,-25334.94075355247,-25703.67053985548,-26072.400326158484,-26441.130112461491,-26809.859898764495,-27178.589685067498,-27547.319471370505,-27916.049257673498,-28284.779043976501,-28653.508830279505,-29022.238616582505,-29390.968402885508,-29759.698189188512,-30128.427975491508,-30497.157761794511,-30865.887548097508,-31234.617334400511,-31603.347120703515,-31972.076907006518,-32340.806693309514,-32709.536479612521,-33078.266265915518,-33446.996052218514,-33815.725838521517,-34184.455624824514,-34553.185411127524,-34921.91519743052,-35290.644983733524,-35659.374770036527,-36028.104556339524,-36396.834342642527,-36765.564128945531,-37134.293915248534,-37503.023701551538,-37871.753487854541,-38240.483274157537,-38609.213060460541,-38977.942846763544,-39346.672633066548,-39715.402419369551,-40084.132205672548,-40452.861991975558,-40821.591778278555,-41190.321564581551,-41559.051350884562,-41927.781137187558,-42296.510923490569,-42665.240709793565,-43033.970496096568,-43402.700282399572,-43771.430068702568,-44140.159855005579,-44508.889641308575,-44877.619427611578,-45246.349213914582,-45615.079000217585,-45983.808786520582,-46352.538572823585,-46721.268359126589,-47089.998145429592,-47458.727931732596,-47827.457718035592,-48196.187504338603,-48564.917290641599,-48933.647076944595,-49302.376863247606,-49671.106649550602,-50039.836435853613,-50408.566222156609,-50777.296008459612,-51146.025794762616,-51514.755581065612,-51883.485367368616,-52252.215153671619,-52620.944939974623,-52989.674726277626,-53358.40451258063,-53727.134298883633,-54095.864085186629,-54464.59387148964,-54833.323657792636,-55202.053444095647,-55570.783230398643,-55939.513016701647,-56308.24280300465,-56676.972589307647,-57045.702375610657,-57414.432161913654,-57783.161948216657,-58151.891734519661,-58520.621520822664,-58889.351307125668,-59258.081093428664,-59626.810879731675,-59995.540666034671,-60364.270452337681,-60733.000238640678,-61101.730024943681,-61470.459811246685,-61839.189597549681,-62137.789238723046,-62196.205839357193,-61826.766392707374,-60903.768123349517,-59695.094076129782,-58428.344926166399,-56990.755094966196,-55380.986202351072,-53295.310361659125,-50654.748511301194,-47538.165168196079,-43830.404957044491,-39900.849567763107,-35964.738826101719,-32113.799245917664,-28378.919604073108,-24737.124077229804,-21264.982162277134,-18388.239764209309,-16362.14802962772,-15381.1459192972,-15257.801322420941,-15260.801832207366,-15262.784549703998,-11748.984072469053,-8278.1256311401594,-8365.2592834105653,-8452.1333750712893,-8539.0074667320114,-8625.8815583927353,-8712.7556500534592,-8799.6297417141832,-8886.5038333749053,-8973.3779250356292,-9060.2520166963513,-9147.1261083570753,-9234.0002000177992,-9320.8742916785232,-9407.7483833392471,-9494.6224749999692,-9581.4965666606931,-9668.3706583214152,-9755.2447499821392,-9842.1188416428649,-9928.9929333035852,-10015.867024964311,-10102.741116625035,-10189.615208285757,-10276.489299946481,-10363.363391607201,-10450.237483267927,-10537.111574928653,-10623.985666589373,-10710.859758250099,-10797.733849910823,-10884.607941571543,-10971.482033232269,-11058.356124892989,-11145.230216553715,-11232.104308214439,-11318.978399875161,-11405.852491535885,-11492.726583196611,-11579.600674857331,-11666.474766518057,-11753.348858178777,-11840.222949839503,-11927.097041500227,-12013.971133160949,-12100.845224821673,-12187.719316482398,-12274.593408143119,-12361.467499803844,-12448.341591464565,-12535.215683125289,-12622.089774786014,-12708.963866446735,-12795.837958107461,-12882.712049768186,-12969.586141428907,-13056.46023308963,-13143.334324750353,-13230.208416411077,-13317.082508071802,-13403.956599732523,-13490.830691393248,-13577.704783053972,-13664.578874714694,-13751.452966375418,-13838.32705803614,-13925.201149696864,-14012.07524135759,-14098.94933301831,-14185.823424679036,-14272.69751633976,-14359.57160800048,-14446.445699661206,-14533.319791321926,-14620.193882982652,-14707.067974643376,-14793.942066304098,-14880.816157964822,-14967.690249625548,-15054.564341286268,-15141.438432946994,-15228.312524607714,-15315.18661626844,-15402.060707929164,-15488.934799589886,-15575.80889125061,-15662.682982911336,-15749.557074572056,-15836.431166232782,-15923.305257893502,-16010.179349554228,-16097.053441214952,-16183.927532875672,-16270.801624536398,-16357.675716197124,-16444.549807857846,-16531.42389951857,-16618.29799117929,-16705.172082840018,-16792.046174500741,-16878.920266161462,-16965.794357822186,-17052.668449482913,-17139.542541143634,-17226.416632804358,-17313.290724465078,-17400.164816125805,-17487.038907786529,-17573.91299944725,-17660.787091107974,-17747.661182768701,-17834.535274429425,-17921.409366090145,-18008.283457750869,-18095.157549411597,-18182.031641072321,-18268.905732733041,-18355.779824393765,-18442.653916054493,-18529.528007715217,-18593.14936589179,-18577.199042934015,-18419.834070856316,-18079.925919306665,-17646.11642460218,-17193.327359371528,-16683.979814554794,-16117.918721537631,-15395.155215181037,-14489.445851653698,-13426.984598950206,-12169.849695808201,-10840.016773598682,-9508.590595046071,-8205.6738224620367,-6941.5678700730041,-5708.9408914948235,-4533.0245918727915,-3554.0937059177163,-2855.9498385949919,-2502.4030803258684,-2431.9319184308838,-2403.3545575798062,-2374.4485261015684,-1179.84831250243,0.11182358646422284,6.2557770676528122E-10,6.2556533711653179E-10,6.2555296746778226E-10,6.2554059781903272E-10,6.2552822817028329E-10,6.2551585852153376E-10,6.2550348887278423E-10,6.254911192240348E-10,6.2547874957528526E-10,6.2546637992653573E-10,6.2545401027778619E-10,6.2544164062903676E-10,6.2542927098028723E-10,6.254169013315379E-10,6.2540453168278837E-10,6.2539216203403884E-10,6.253797923852893E-10,6.2536742273653977E-10,6.2535505308779024E-10,6.2534268343904081E-10,6.2533031379029127E-10,6.2531794414154174E-10,6.2530557449279231E-10,6.2529320484404277E-10,6.2528083519529334E-10,6.2526846554654381E-10,6.2525609589779438E-10,6.2524372624904485E-10,6.2523135660029531E-10,6.2521898695154578E-10,6.2520661730279625E-10,6.2519424765404682E-10,6.2518187800529728E-10,6.2516950835654785E-10,6.2515713870779832E-10,6.2514476905904889E-10,6.2513239941029935E-10,6.2512002976154982E-10,6.2510766011280029E-10,6.2509529046405075E-10,6.2508292081530132E-10,6.2507055116655179E-10,6.2505818151780236E-10,6.2504581186905283E-10,6.250334422203034E-10,6.2502107257155386E-10,6.2500870292280443E-10,6.249963332740549E-10,6.2498396362530536E-10,6.2497159397655583E-10,6.249592243278063E-10,6.2494685467905676E-10,6.2493448503030733E-10,6.249221153815579E-10,6.2490974573280847E-10,6.2489737608405894E-10,6.2488500643530941E-10,6.2487263678655987E-10,6.2486026713781034E-10,6.2484789748906091E-10,6.2483552784031137E-10,6.2482315819156194E-10,6.2481078854281241E-10,6.2479841889406288E-10,6.2478604924531334E-10,6.2477367959656391E-10,6.2476130994781448E-10,6.2474894029906495E-10,6.2473657065031542E-10,6.2472420100156588E-10,6.2471183135281635E-10,6.2469946170406682E-10,6.2468709205531749E-10,6.2467472240656795E-10,6.2466235275781852E-10,6.2464998310906899E-10,6.2463761346031946E-10,6.2462524381156992E-10,6.2461287416282039E-10,6.2460050451407086E-10,6.2458813486532143E-10,6.2457576521657189E-10,6.2456339556782236E-10,6.2455102591907293E-10,6.245386562703234E-10,6.2452628662157397E-10,6.2451391697282453E-10,6.24501547324075E-10,6.2448917767532547E-10,6.2447680802657593E-10,6.244644383778264E-10,6.2445206872907687E-10,6.2443969908032744E-10,6.2442732943157801E-10,6.2441495978282847E-10,6.2440259013407904E-10,6.2439022048532951E-10,6.2437785083657998E-10,6.2436548118783044E-10,6.2435311153908101E-10,6.2434074189033148E-10,6.2432837224158194E-10,6.2431600259283251E-10,6.2430363294408298E-10,6.2429126329533355E-10,6.2427889364658391E-10,6.2426652399783459E-10,6.2425415434908505E-10,6.2424178470033552E-10,6.2422941505158599E-10,6.2421704540283645E-10,6.2420467575408692E-10,6.2419230610533738E-10,6.2417993645658806E-10,6.2416756680783852E-10,6.2415519715908909E-10,6.2414282751033956E-10,6.2413045786159003E-10,6.2411808821284049E-10,6.2410571856409106E-10,6.2409334891534153E-10,6.24080979266592E-10,6.2406860961784257E-10,6.2405623996909303E-10,6.240438703203435E-10,6.2403150067159417E-10,6.2401913102284464E-10,6.240067613740951E-10,6.2399439172534557E-10,6.2398202207659604E-10,6.239696524278465E-10,6.2395728277909697E-10,6.2394491313034754E-10,6.2393254348159811E-10,6.2392017383284868E-10,6.2390780418409904E-10,6.2389543453534961E-10,6.2388306488660008E-10,6.2387069523785054E-10,6.2385832558910111E-10,6.2384595594035158E-10,6.2383358629160205E-10,6.2382121664285251E-10,6.2380884699410308E-10,6.2379647734535355E-10,6.2378410769660412E-10,6.2377173804785469E-10,6.2375936839910516E-10,6.2374699875035562E-10,6.2373462910160609E-10,6.2372225945285655E-10,6.2370988980410702E-10,6.2369752015535769E-10,6.2368515050660806E-10,6.2367278085785863E-10,6.236604112091092E-10,6.2364804156035966E-10,6.2363567191161013E-10,6.236233022628606E-10,6.2361093261411117E-10,6.2359856296536163E-10,6.235861933166121E-10,6.2357382366786257E-10,6.2356145401911313E-10,6.235490843703636E-10,6.2353671472161407E-10,6.2352434507286474E-10,6.2351197542411521E-10,6.2349960577536567E-10,6.2348723612661614E-10,6.2347486647786661E-10,6.2346249682911707E-10,6.2345012718036764E-10,6.2343775753161821E-10,6.2342538788286868E-10,6.2341301823411925E-10,6.2340064858536971E-10,6.2338827893662018E-10,6.2337590928787065E-10,6.2336353963912122E-10,6.2335116999037168E-10,6.2333880034162215E-10,6.2332643069287272E-10,6.2331406104412308E-10,6.2330169139537365E-10,6.2328932174662422E-10,6.2327695209787479E-10,6.2326458244912526E-10,6.2325221280037572E-10,6.2323984315162619E-10,6.2322747350287666E-10,6.2321510385412712E-10,6.2320273420537769E-10,6.2319036455662826E-10,6.2317799490787873E-10,6.231656252591292E-10,6.2315325561037977E-10,6.2314088596163023E-10,6.231285163128807E-10,6.2311614666413127E-10,6.2310377701538174E-10,6.230914073666322E-10,6.2307903771788267E-10,6.2306666806913324E-10,6.230542984203837E-10,6.2304192877163438E-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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121235.36189590172,525388.5158484875,1492015.8973426342,3182218.540084505,4902533.1676795939,6705916.0254188301,8609484.8513079416,10632828.114020197,13056212.329738077,15511656.233599657,17988948.317067698,20725693.281537902,23366503.285646241,26040050.038038518,28511007.231033236,30970092.378938027,33248082.246748451,35415162.587143458,36863991.829380281,37910909.749046355,38031919.703724347,37958777.679327391,37885545.231508389,37812153.333643302,43053332.39166797,42859306.173289761,42665279.954911552,42473864.733803153,42285060.509964541,42096256.286125936,41907452.062287331,{"$f":"BW247","v":41718647.838448711},41529843.614610106,41341039.390771493,41152235.166932888,40963430.943094276,40774626.719255671,40585822.495417066,40397018.271578461,40210241.678812563,40025492.717119388,39840743.755426206,39655994.793733031,39471245.832039848,39286496.870346673,39101747.90865349,38916998.946960315,38732249.985267133,38547501.023573957,38362752.061880782,38178003.1001876,37995129.697236687,37814131.853028029,37633134.008819371,37452136.164610721,37271138.320402063,37090140.476193398,36909142.631984748,36728144.78777609,36547146.943567432,36366149.099358775,36185151.255150117,36004153.410941467,35824890.4585694,35647362.398033932,35469834.337498456,35292306.276962988,35114778.216427512,34937250.155892044,34759722.095356569,34582194.034821101,34404665.974285625,34227137.913750149,34049609.853214681,33872081.792679206,33696158.507092588,33521839.996454805,33347521.485817026,33173202.975179251,32998884.464541472,32824565.95390369,32650247.443265919,32475928.932628136,32301610.421990361,32127291.911352579,31952973.400714807,31778654.890077025,31605784.593119271,31434362.509841546,31262940.426563825,31091518.343286097,30920096.260008369,30748674.176730644,30577252.093452916,30405830.010175195,{"$f":"EI247","v":30234407.926897462},30062985.843619738,29891563.760342013,29720141.677064285,29549379.565180197,29379277.424689751,29209175.284199309,29039073.143708862,28868971.00321842,28698868.862727974,28528766.722237524,28358664.581747081,28188562.441256635,28018460.300766192,27848358.160275746,27678256.019785304,27508238.500879381,27338305.603557978,27168372.706236582,26998439.808915187,26828506.911593787,26658574.014272396,26488641.116950992,26318708.219629597,26148775.322308201,25978949.706446759,25809573.034757525,25641688.212761074,25477290.139812425,25317750.137810178,25163289.349815797,25013898.153987788,24869681.496602304,24730486.729229439,24595558.82817205,24463256.898327056,24332205.384049654,24202156.451122321,24073046.357589241,23944872.146724824,23817574.148136266,23690974.270859897,23564890.981014766,23439173.690159783,23313751.211610325,23188641.119779561,23063738.604989532,22938936.874277003,22814234.68963268,22692584.1097253,22573948.744410709,22455326.880413514,22336705.016416319,22218083.152419131,22099461.288421936,21980839.424424745,21862217.56042755,21743595.696430359,21624973.832433164,21506351.968435969,21387730.104438774,21269108.240441583,21150486.376444392,21031864.512447197,{"$f":"GU247","v":20913242.648450002},20794620.784452815,20675998.92045562,20557377.056458421,20438755.19246123,20320133.328464039,20201511.464466844,20082889.600469653,19964267.736472461,19845645.872475266,19727024.008478072,19608402.144480877,19489780.280483685,19371158.416486491,19252536.552489299,19133914.688492104,19015292.824494913,18896670.960497722,18778049.096500527,18659427.232503328,18540805.368506137,18422183.504508946,18303561.640511751,18184939.776514564,18066317.912517369,17947696.048520174,17829074.184522979,17710452.320525791,17591830.456528593,17473208.592531398,17354586.728534207,17235964.864537016,17117343.000539821,16998721.136542629,16880099.272545435,16761477.40854824,16642855.544551047,16524233.680553855,16405611.816556662,16286989.952559471,16168368.088562276,16049746.224565081,15931124.360567888,15812502.496570697,15693880.6325735,15575258.768576309,15456636.904579116,15338015.040581925,15219393.176584728,15100771.312587539,14982149.448590342,14863527.584593149,14744905.720595956,14626283.856598763,14507661.992601572,14389040.128604379,14270418.264607185,14151796.400609991,14033174.536612798,13914552.672615604,13795930.80861841,13677308.944621217,13558687.080624025,13440065.216626832,{"$f":"JG247","v":13321443.352629639},13202821.488632444,13084199.624635253,12965577.760638058,12846955.896640863,12728334.032643672,12609712.168646479,12491090.304649288,12372758.065833356,12254715.452198692,12136672.838564023,12018630.224929359,11900587.611294691,11782544.997660024,11664502.38402536,11546459.770390691,11428417.156756023,11310374.543121357,11192331.92948669,11074289.315852024,10961915.412445433,10855210.219266923,10748505.026088413,10641799.832909903,10535094.63973139,10428389.44655288,10321684.253374368,10214979.06019586,10108273.867017347,10001568.673838837,9894863.4806603231,9788158.2874818146,9689963.1779775023,9600278.1521473899,9510593.1263172813,9420908.1004871689,9331223.0746570583,9241538.0488269459,9151853.0229968373,9062167.997166723,8972482.9713366125,8882797.9455065001,8793112.9196763895,8703427.8938462771,8616873.8666435499,8533450.8380682115,8450027.8094928693,8366604.7809175299,8283181.7523421906,8199758.7237668484,8116335.6951915082,8032912.6666161688,7949489.6380408276,7866066.6094654873,7782643.5808901461,7699220.5523148049,7615797.5237394646,7532374.4951641243,7448951.4665887831,7365528.4380134428,7282105.4094381016,7198682.3808627613,7115259.352287421,7031836.3237120798,{"$f":"LS247","v":6948413.2951367404},6864990.2665613983,6781567.237986058,6698144.2094107177,6614721.1808353774,6531298.1522600371,6447875.1236846959,6364452.0951093547,6281029.0665340144,6197606.0379586741,6114183.0093833329,6030759.9808079926,5947336.9522326514,5863913.9236573111,5780490.8950819708,5697067.8665066296,5613644.8379312903,5530221.8093559481,5446798.7807806078,5363375.7522052675,5279952.7236299273,5196529.695054587,5113106.6664792458,5029683.6379039036,4946260.6093285633,4862837.580753223,4779414.5521778809,4695991.5236025406,4612568.4950272003,4529145.46645186,4445722.4378765197,4362299.4093011776,4278876.3807258373,4195453.352150497,4112030.3235751558,4028607.2949998155,3945184.2664244748,3861761.2378491345,3778338.2092737937,3694915.1806984525,3611492.1521231122,3528069.1235477715,3444646.0949724307,3361223.0663970904,3277800.0378217492,3194377.0092464094,3110953.9806710682,3027530.9520957274,2944107.9235203872,2860684.8949450459,2777261.8663697052,2693838.8377943649,2610415.8092190241,2526992.7806436839,2443569.7520683426,2360146.7234930019,2276723.6949176616,2193300.6663423209,2109877.6377669796,2026454.6091916396,1943031.5806162986,1859608.5520409585,1776185.5234656176,1692762.4948902763,{"$f":"OE247","v":1609339.4663149365},1525916.4377395953,1442493.4091642546,1359070.3805889143,1275647.3520135735,1192224.3234382332,1108801.2948628925,1025378.2662875513,941955.23771221098,858532.20913687022,775109.18056152901,691686.15198618872,608263.1234108482,524840.09483550722,441417.06626016693,357994.03768482595,274571.00910948566,191147.98053414468,107724.95195880439,24301.923383463407,-59121.105191877345,-142544.13376721786,-225967.16234255861,-309390.19091789913,-392813.21949323989,-476236.2480685804,-559659.27664392116,-643082.30521926167,-726505.33379460243,-809928.36236994294,-893351.3909452837,-976774.41952062421,-1060197.4480959652,-1143620.4766713057,-1227043.5052466465,-1310466.533821987,-1393889.5623973277,-1477312.5909726683,-1560735.619548009,-1644158.6481233495,-1727581.6766986903,-1811004.7052740308,-1894427.7338493711,-1977850.7624247116,-2061273.7910000524,-2144696.8195753926,-2228119.8481507334,-2311542.8767260741,-2394965.9053014144,-2478388.9338767552,-2561811.9624520959,-2645234.9910274362,-2728658.0196027774,-2812081.0481781177,-2895504.0767534585,-2978927.1053287992,-3062350.1339041386,-3145773.1624794807,-3229196.1910548205,-3312619.2196301622,-3396042.2482055025,-3479465.2767808423,-3562888.305356184,-3646311.3339315243,{"$f":"QQ247","v":-3729734.3625068637},-3813157.3910822058,-3896580.4196575456,-3980003.4482328873,-4063426.4768082276,-4146849.5053835674,-4230272.5339589091,-4313695.5625342494,-4397118.5911095897,-4480541.6196849309,-4563964.6482602712,-4647387.6768356124,-4730810.7054109527,-4814233.733986293,-4897656.7625616342,-4981079.7911369735,-5064502.8197123138,-5147925.848287656,-5231348.8768629953,-5314771.9054383375,-5398194.9340136768,-5481617.9625890171,-5565040.9911643583,-5648464.0197396986,-5731887.048315038,-5815310.0768903801,-5898733.1054657195,-5982156.1340410616,-6065579.162616401,-6149002.1911917413,-6232425.2197670816,-6315848.2483424209,-6399271.2769177603,-6482694.3054931005,-6566117.3340684408,-6649540.3626437802,-6732963.3912191205,-6816386.4197944589,-6899809.4483697992,-6983232.4769451376,-7066655.5055204779,-7150078.5340958172,-7233501.5626711575,-7316924.5912464969,-7400347.6198218372,-7483770.6483971765,-7567193.6769725159,-7650616.7055478552,-7734039.7341231946,-7817462.7626985349,-7900885.7912738742,-7984308.8198492145,-8067731.8484245539,-8151154.8769998942,-8234577.9055752344,-8318000.9341505738,-8401423.962725915,-8484846.9913012553,-8568270.0198765937,-8651693.048451934,-8735116.0770272743,-8818539.1056026146,-8901962.134177953,-8985385.1627532933,{"$f":"TC247","v":-9068808.1913286336},-9152231.2199039739,-9235654.2484793141,-9319077.2770546526,-9402500.3056299929,-9485923.3342053331,-9569346.3627806734,-9652769.3913560119,-9736192.4199313521,-9819615.4485066924,-9903038.4770820327,-9986461.5056573711,-10069884.534232711,-10153307.562808052,-10236730.591383392,-10320153.61995873,-10403576.648534071,-10486999.677109411,-10570422.705684751,-10653845.734260092,-10737268.76283543,-10820691.79141077,-10904114.819986111,-10987537.848561451,-11070960.877136789,-11154383.90571213,-11237806.93428747,-11321229.96286281,-11404652.991438149,-11488076.020013489,-11571499.048588829,-11654922.077164169,-11738345.10573951,-11821768.134314848,-11905191.162890188,-11988614.191465529,-12072037.220040869,-12155460.248616209,-12238883.277191548,-12322306.305766888,-12405729.334342228,-12489152.362917569,-12572575.391492909,-12655998.420068249,-12739421.448643588,-12822844.477218928,-12906267.505794268,-12989690.534369608,-13073113.562944949,-13156536.591520289,-13239959.620095627,-13323382.648670968,-13406805.677246308,-13490228.705821648,-13573651.734396989,-13657074.762972327,-13740497.791547667,-13823920.820123008,-13907343.848698348,-13990766.877273688,-14058323.357177161,-14071539.782660002,-13987956.197445109,-13779133.059581341,{"$f":"VO247","v":-13505677.392789548},-13219082.562481089,-12893835.994336246,-12529634.887409747,-12057762.525262248,-11460350.341923349,-10755240.988279657,-9916381.2120010164,-9027341.5311681274,-8136818.7389370417,-7265565.4402528657,-6420570.0461703856,-5596634.406613078,-4811081.9371667719,-4160235.2407713374,-3701843.4456171319,-3479897.2668093215,-3451991.2494165031,-3452670.0977844726,-3453118.6764036198,-2658141.1928663021,-1872879.1020679099,-1892592.5980566891,-1912247.3699256312]
[null,null,null,null,null,null,248,"Average Monthly O&M:",null,{"$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$280)","v":0},0,178219.98125725193,14936087.617931033,37889546.10494411,41435441.5026908,39194122.389500074,36999641.554089077,34848486.125624306,32737406.698584806,30662963.135091782,28613817.792482749,26573897.763192456,24681957.672770258,23129481.277084112,21684284.764431763,20260822.396465439,18837360.028499123,17413897.660532802,15990435.292566486,14566972.924600169,13143510.556633847,11723523.69084269,10375036.849963624,9196695.5359118897,8158047.2094791792,7156970.8665750911,6155894.523671004,5154818.1807669159,4153741.8378628264,3152665.4949587379,2151589.1520546507,1150512.8091505624,149436.46624647448,-851639.87665761344,-1852716.2195617009,-2853792.5624657883,-3854868.905369876,-4855945.248273964,-5857021.5911780493,-6858097.934082129,-7859174.2769862069,-8860250.6198902838,-9861326.9627943616,-10862403.305698439,-11863479.648602517,-12864555.991506599,-13790603.551245302,-10599021.805084277,{"$f":"AVERAGEIF($J$278:$WL$282,BH286,$J$280:$WL$280)","v":-3370277.7152915648},"*"]
[null,null,null,null,null,null,null,"Average Monthly O&M:",null,null,{"$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,"*"]