{"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 ",{"$f":"SUM(D7:CE7)","v":125652878.35047415},{"$f":"SUM(D8:D17)","v":0},{"$f":"SUM(E8:E17)","v":0},{"$f":"SUM(F8:F17)","v":0},{"$f":"SUM(G8:G17)","v":1007955.4803232631},7725735.038402807,11223176.835135764,8763814.429527849,6679595.1835746961,6440351.3359087296,6204550.1331631076,5972427.9859944414,5743642.2734752195,5517048.1642602691,5280364.1466043247,4522240.8805332575,4099102.6431262437,3854409.1561559546,3699067.8130248748,3541419.5648998502,3383107.5820775549,3221312.4134132606,3055436.9922685558,2888934.8427078612,2723178.0347360219,2564789.7237561024,2424854.6778496159,2301649.1519413274,2184279.4794739787,2067448.597931908,1950619.6432461469,1833790.637576692,1716961.633256241,1600132.6289000961,1485600.6326739148,1413186.6903744549,1353234.0919646439,1245558.2987664079,1123272.4628923689,1006587.8436858278,889755.01896871417,772926.11569843674,656097.10866855306,539268.10438409902,422439.10002700216,305610.09567182697,188781.09131660307,71952.086961376976,-44876.917393846146,-563064.97736505896,-4842254.9884959403,-2065343.8269891639,{"$f":"SUM(BC8:BC17)","v":277274.29434811597},72062.200121171001,50166.537816629054,22492.236744209033,-5029.1643138319923,-32554.611033028981,-60079.950705970972,-87605.293211301992,-115130.63564169299,{"$f":"SUM(BL8:BL17)","v":-274986.55637390004},-1668123.5655104623,-730579.67027110502,56605.921054757993,-1805.0574042670003,47.760954483999996,-1.263731964,3.3437760999999996E-2,-8.8472799999999999E-4,2.3428999999999999E-5,-6.0099999999999994E-7,3.5000000000000002E-8,1.9000000000000001E-8,1.9000000000000001E-8,1.9000000000000001E-8,1.9000000000000001E-8,1.9000000000000001E-8,1.9000000000000001E-8,1.9000000000000001E-8,1.9000000000000001E-8]
[null,"FF&U:",{"$f":"SUM(D8:CE8)","v":4542103.4733788595},{"$f":"(ROUND(DataFromEngine!J100,8))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!K100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!L100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!M100,9))/Scale","v":36435.600587022003},{"$f":"(ROUND(DataFromEngine!N100,9))/Scale","v":279270.06856505998},{"$f":"(ROUND(DataFromEngine!O100,9))/Scale","v":405695.68444766803},{"$f":"(ROUND(DataFromEngine!P100,9))/Scale","v":316794.58905332698},{"$f":"(ROUND(DataFromEngine!Q100,9))/Scale","v":241454.17822786199},{"$f":"(ROUND(DataFromEngine!R100,9))/Scale","v":232805.98547865101},{"$f":"(ROUND(DataFromEngine!S100,9))/Scale","v":224282.237546427},{"$f":"(ROUND(DataFromEngine!T100,9))/Scale","v":215891.480209678},{"$f":"(ROUND(DataFromEngine!U100,9))/Scale","v":207621.32839831599},{"$f":"(ROUND(DataFromEngine!V100,9))/Scale","v":199430.398719477},{"$f":"(ROUND(DataFromEngine!W100,9))/Scale","v":190874.73877120399},{"$f":"(ROUND(DataFromEngine!X100,9))/Scale","v":163470.07948066201},{"$f":"(ROUND(DataFromEngine!Y100,9))/Scale","v":148174.46760868299},{"$f":"(ROUND(DataFromEngine!Z100,9))/Scale","v":139329.281157953},{"$f":"(ROUND(DataFromEngine!AA100,9))/Scale","v":133713.998297285},{"$f":"(ROUND(DataFromEngine!AB100,9))/Scale","v":128015.32537565401},{"$f":"(ROUND(DataFromEngine!AC100,9))/Scale","v":122292.659755142},{"$f":"(ROUND(DataFromEngine!AD100,9))/Scale","v":116444.08384336501},{"$f":"(ROUND(DataFromEngine!AE100,9))/Scale","v":110448.014860146},{"$f":"(ROUND(DataFromEngine!AF100,9))/Scale","v":104429.29088205101},{"$f":"(ROUND(DataFromEngine!AG100,9))/Scale","v":98437.509530850002},{"$f":"(ROUND(DataFromEngine!AH100,9))/Scale","v":92712.084798135998},{"$f":"(ROUND(DataFromEngine!AI100,9))/Scale","v":87653.709165175998},{"$f":"(ROUND(DataFromEngine!AJ100,9))/Scale","v":83200.072650725997},{"$f":"(ROUND(DataFromEngine!AK100,9))/Scale","v":78957.390716323003},{"$f":"(ROUND(DataFromEngine!AL100,9))/Scale","v":74734.185010122994},{"$f":"(ROUND(DataFromEngine!AM100,9))/Scale","v":70511.048955973994},{"$f":"(ROUND(DataFromEngine!AN100,9))/Scale","v":66287.911058865997},{"$f":"(ROUND(DataFromEngine!AO100,9))/Scale","v":62064.773210521002},{"$f":"(ROUND(DataFromEngine!AP100,9))/Scale","v":57841.635360886998},{"$f":"(ROUND(DataFromEngine!AQ100,9))/Scale","v":53701.529820121003},{"$f":"(ROUND(DataFromEngine!AR100,9))/Scale","v":51083.908774290001},{"$f":"(ROUND(DataFromEngine!AS100,9))/Scale","v":48916.740707390003},{"$f":"(ROUND(DataFromEngine!AT100,9))/Scale","v":45024.473369744999},{"$f":"(ROUND(DataFromEngine!AU100,9))/Scale","v":40604.08183427},{"$f":"(ROUND(DataFromEngine!AV100,9))/Scale","v":36386.163222730996},{"$f":"(ROUND(DataFromEngine!AW100,9))/Scale","v":32162.887274590001},{"$f":"(ROUND(DataFromEngine!AX100,9))/Scale","v":27939.753079009999},{"$f":"(ROUND(DataFromEngine!AY100,9))/Scale","v":23716.615132725001},{"$f":"(ROUND(DataFromEngine!AZ100,9))/Scale","v":19493.477285681998},{"$f":"(ROUND(DataFromEngine!BA100,9))/Scale","v":15270.339436012},{"$f":"(ROUND(DataFromEngine!BB100,9))/Scale","v":11047.201586413001},{"$f":"(ROUND(DataFromEngine!BC100,9))/Scale","v":6824.0637368110001},{"$f":"(ROUND(DataFromEngine!BD100,9))/Scale","v":2600.9258872099999},{"$f":"(ROUND(DataFromEngine!BE100,9))/Scale","v":-1622.211962392},{"$f":"(ROUND(DataFromEngine!BF100,9))/Scale","v":-20353.687261300998},{"$f":"(ROUND(DataFromEngine!BG100,9))/Scale","v":-175037.95767325899},{"$f":"(ROUND(DataFromEngine!BH100,9))/Scale","v":-74658.101696034006},{"$f":"(ROUND(DataFromEngine!BI100,9))/Scale","v":10022.9183125},{"$f":"(ROUND(DataFromEngine!BJ100,9))/Scale","v":2604.906260537},{"$f":"(ROUND(DataFromEngine!BK100,9))/Scale","v":1813.4212972719999},{"$f":"(ROUND(DataFromEngine!BL100,9))/Scale","v":813.04995142999996},{"$f":"(ROUND(DataFromEngine!BM100,9))/Scale","v":-181.79436076499999},{"$f":"(ROUND(DataFromEngine!BN100,9))/Scale","v":-1176.784915624},{"$f":"(ROUND(DataFromEngine!BO100,9))/Scale","v":-2171.7716009730002},{"$f":"(ROUND(DataFromEngine!BP100,9))/Scale","v":-3166.758388706},{"$f":"(ROUND(DataFromEngine!BQ100,9))/Scale","v":-4161.7451737310002},{"$f":"(ROUND(DataFromEngine!BR100,9))/Scale","v":-9940.2211014589993},{"$f":"(ROUND(DataFromEngine!BS100,9))/Scale","v":-60299.373483484997},{"$f":"(ROUND(DataFromEngine!BT100,9))/Scale","v":-26409.012682246001},{"$f":"(ROUND(DataFromEngine!BU100,9))/Scale","v":2046.1922879270001},{"$f":"(ROUND(DataFromEngine!BV100,9))/Scale","v":-65.249261403000006},{"$f":"(ROUND(DataFromEngine!BW100,9))/Scale","v":1.726464209},{"$f":"(ROUND(DataFromEngine!BX100,9))/Scale","v":-4.5681415000000003E-2},{"$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:",68258886.714149371,{"$f":"(ROUND(DataFromEngine!J103,8))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!K103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!L103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!M103,9))/Scale","v":9693.0258481639994},{"$f":"(ROUND(DataFromEngine!N103,9))/Scale","v":816292.34275805298},{"$f":"(ROUND(DataFromEngine!O103,9))/Scale","v":1798405.68415645},{"$f":"(ROUND(DataFromEngine!P103,9))/Scale","v":2042354.3272855801},{"$f":"(ROUND(DataFromEngine!Q103,9))/Scale","v":2042354.3272855801},{"$f":"(ROUND(DataFromEngine!R103,9))/Scale","v":2042354.3272855801},{"$f":"(ROUND(DataFromEngine!S103,9))/Scale","v":2042354.3272855801},{"$f":"(ROUND(DataFromEngine!T103,9))/Scale","v":2042354.3272855801},{"$f":"(ROUND(DataFromEngine!U103,9))/Scale","v":2042354.3272855801},{"$f":"(ROUND(DataFromEngine!V103,9))/Scale","v":2042354.3272855801},{"$f":"(ROUND(DataFromEngine!W103,9))/Scale","v":2036828.1275709099},{"$f":"(ROUND(DataFromEngine!X103,9))/Scale","v":1584227.7667266801},{"$f":"(ROUND(DataFromEngine!Y103,9))/Scale","v":1342317.7465959401},{"$f":"(ROUND(DataFromEngine!Z103,9))/Scale","v":1264574.0899299399},{"$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:",21801708.783595152,{"$f":"(ROUND(DataFromEngine!J104,8))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!K104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!L104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!M104,9))/Scale","v":9452.7027145560005},{"$f":"(ROUND(DataFromEngine!N104,9))/Scale","v":792204.32658586104},{"$f":"(ROUND(DataFromEngine!O104,9))/Scale","v":2009653.0447195701},{"$f":"(ROUND(DataFromEngine!P104,9))/Scale","v":2197728.13080505},{"$f":"(ROUND(DataFromEngine!Q104,9))/Scale","v":2078849.7159891401},{"$f":"(ROUND(DataFromEngine!R104,9))/Scale","v":1962455.61499065},{"$f":"(ROUND(DataFromEngine!S104,9))/Scale","v":1848359.50427327},{"$f":"(ROUND(DataFromEngine!T104,9))/Scale","v":1736389.03456592},{"$f":"(ROUND(DataFromEngine!U104,9))/Scale","v":1626361.7399806499},{"$f":"(ROUND(DataFromEngine!V104,9))/Scale","v":1517676.26817952},{"$f":"(ROUND(DataFromEngine!W104,9))/Scale","v":1409480.10386246},{"$f":"(ROUND(DataFromEngine!X104,9))/Scale","v":1309132.1560289101},{"$f":"(ROUND(DataFromEngine!Y104,9))/Scale","v":1226788.6584617901},{"$f":"(ROUND(DataFromEngine!Z104,9))/Scale","v":1150135.3203932301},{"$f":"(ROUND(DataFromEngine!AA104,9))/Scale","v":1074634.76953898},{"$f":"(ROUND(DataFromEngine!AB104,9))/Scale","v":999134.21868472802},{"$f":"(ROUND(DataFromEngine!AC104,9))/Scale","v":923633.66783047898},{"$f":"(ROUND(DataFromEngine!AD104,9))/Scale","v":848133.11697622901},{"$f":"(ROUND(DataFromEngine!AE104,9))/Scale","v":772632.56612197903},{"$f":"(ROUND(DataFromEngine!AF104,9))/Scale","v":697132.01526772999},{"$f":"(ROUND(DataFromEngine!AG104,9))/Scale","v":621815.80691108201},{"$f":"(ROUND(DataFromEngine!AH104,9))/Scale","v":550291.98618279002},{"$f":"(ROUND(DataFromEngine!AI104,9))/Scale","v":487792.73349430802},{"$f":"(ROUND(DataFromEngine!AJ104,9))/Scale","v":432702.82399077603},{"$f":"(ROUND(DataFromEngine!AK104,9))/Scale","v":379605.734763143},{"$f":"(ROUND(DataFromEngine!AL104,9))/Scale","v":326508.64553551102},{"$f":"(ROUND(DataFromEngine!AM104,9))/Scale","v":273411.556307878},{"$f":"(ROUND(DataFromEngine!AN104,9))/Scale","v":220314.467080245},{"$f":"(ROUND(DataFromEngine!AO104,9))/Scale","v":167217.377852612},{"$f":"(ROUND(DataFromEngine!AP104,9))/Scale","v":114120.288624979},{"$f":"(ROUND(DataFromEngine!AQ104,9))/Scale","v":61023.199397347002},{"$f":"(ROUND(DataFromEngine!AR104,9))/Scale","v":7926.1101697140002},{"$f":"(ROUND(DataFromEngine!AS104,9))/Scale","v":-45170.979057919001},{"$f":"(ROUND(DataFromEngine!AT104,9))/Scale","v":-98268.068285551999},{"$f":"(ROUND(DataFromEngine!AU104,9))/Scale","v":-151365.157513185},{"$f":"(ROUND(DataFromEngine!AV104,9))/Scale","v":-204462.24674081701},{"$f":"(ROUND(DataFromEngine!AW104,9))/Scale","v":-257559.33596845},{"$f":"(ROUND(DataFromEngine!AX104,9))/Scale","v":-310656.42519608297},{"$f":"(ROUND(DataFromEngine!AY104,9))/Scale","v":-363753.51442371501},{"$f":"(ROUND(DataFromEngine!AZ104,9))/Scale","v":-416850.60365134798},{"$f":"(ROUND(DataFromEngine!BA104,9))/Scale","v":-469947.69287898001},{"$f":"(ROUND(DataFromEngine!BB104,9))/Scale","v":-523044.78210661199},{"$f":"(ROUND(DataFromEngine!BC104,9))/Scale","v":-576141.87133424403},{"$f":"(ROUND(DataFromEngine!BD104,9))/Scale","v":-629238.960561877},{"$f":"(ROUND(DataFromEngine!BE104,9))/Scale","v":-682336.04978950904},{"$f":"(ROUND(DataFromEngine!BF104,9))/Scale","v":-731453.61235804996},{"$f":"(ROUND(DataFromEngine!BG104,9))/Scale","v":-562172.11654166901},{"$f":"(ROUND(DataFromEngine!BH104,9))/Scale","v":-178759.530019064},{"$f":"(ROUND(DataFromEngine!BI104,9))/Scale","v":-108201.77965039101},{"$f":"(ROUND(DataFromEngine!BJ104,9))/Scale","v":-120711.64884953501},{"$f":"(ROUND(DataFromEngine!BK104,9))/Scale","v":-133221.51804867899},{"$f":"(ROUND(DataFromEngine!BL104,9))/Scale","v":-145731.38724782399},{"$f":"(ROUND(DataFromEngine!BM104,9))/Scale","v":-158241.25644696801},{"$f":"(ROUND(DataFromEngine!BN104,9))/Scale","v":-170751.12564611199},{"$f":"(ROUND(DataFromEngine!BO104,9))/Scale","v":-183260.99484525601},{"$f":"(ROUND(DataFromEngine!BP104,9))/Scale","v":-195770.86404439999},{"$f":"(ROUND(DataFromEngine!BQ104,9))/Scale","v":-208280.733243544},{"$f":"(ROUND(DataFromEngine!BR104,9))/Scale","v":-219473.85789420901},{"$f":"(ROUND(DataFromEngine!BS104,9))/Scale","v":-158618.62674283801},{"$f":"(ROUND(DataFromEngine!BT104,9))/Scale","v":-27543.883599231998},{"$f":"(ROUND(DataFromEngine!BU104,9))/Scale","v":8.0000000000000005E-9},{"$f":"(ROUND(DataFromEngine!BV104,9))/Scale","v":8.0000000000000005E-9},{"$f":"(ROUND(DataFromEngine!BW104,9))/Scale","v":8.0000000000000005E-9},{"$f":"(ROUND(DataFromEngine!BX104,9))/Scale","v":8.0000000000000005E-9},{"$f":"(ROUND(DataFromEngine!BY104,9))/Scale","v":8.0000000000000005E-9},{"$f":"(ROUND(DataFromEngine!BZ104,9))/Scale","v":8.0000000000000005E-9},{"$f":"(ROUND(DataFromEngine!CA104,9))/Scale","v":8.9999999999999995E-9},{"$f":"(ROUND(DataFromEngine!CB104,9))/Scale","v":8.9999999999999995E-9},{"$f":"(ROUND(DataFromEngine!CC104,9))/Scale","v":8.9999999999999995E-9},{"$f":"(ROUND(DataFromEngine!CD104,9))/Scale","v":8.9999999999999995E-9},{"$f":"(ROUND(DataFromEngine!CE104,9))/Scale","v":8.9999999999999995E-9},{"$f":"(ROUND(DataFromEngine!CF104,9))/Scale","v":8.9999999999999995E-9},{"$f":"(ROUND(DataFromEngine!CG104,9))/Scale","v":8.9999999999999995E-9},{"$f":"(ROUND(DataFromEngine!CH104,9))/Scale","v":8.9999999999999995E-9},{"$f":"(ROUND(DataFromEngine!CI104,9))/Scale","v":8.9999999999999995E-9},{"$f":"(ROUND(DataFromEngine!CJ104,9))/Scale","v":8.9999999999999995E-9},{"$f":"(ROUND(DataFromEngine!CK104,9))/Scale","v":8.9999999999999995E-9}]
[null,"Return on Preferred:",703088.6665599423,{"$f":"(ROUND(DataFromEngine!J105,8))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!K105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!L105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!M105,9))/Scale","v":304.84253380899997},{"$f":"(ROUND(DataFromEngine!N105,9))/Scale","v":25547.992093233999},{"$f":"(ROUND(DataFromEngine!O105,9))/Scale","v":64809.795116758003},{"$f":"(ROUND(DataFromEngine!P105,9))/Scale","v":70875.074806599994},{"$f":"(ROUND(DataFromEngine!Q105,9))/Scale","v":67041.335580682993},{"$f":"(ROUND(DataFromEngine!R105,9))/Scale","v":63287.713601837997},{"$f":"(ROUND(DataFromEngine!S105,9))/Scale","v":59608.200076535002},{"$f":"(ROUND(DataFromEngine!T105,9))/Scale","v":55997.236870758003},{"$f":"(ROUND(DataFromEngine!U105,9))/Scale","v":52448.939597226999},{"$f":"(ROUND(DataFromEngine!V105,9))/Scale","v":48943.915096550998},{"$f":"(ROUND(DataFromEngine!W105,9))/Scale","v":45454.670393227003},{"$f":"(ROUND(DataFromEngine!X105,9))/Scale","v":42218.524752780002},{"$f":"(ROUND(DataFromEngine!Y105,9))/Scale","v":39563.009055408998},{"$f":"(ROUND(DataFromEngine!Z105,9))/Scale","v":37090.996710644999},{"$f":"(ROUND(DataFromEngine!AA105,9))/Scale","v":34656.160884170997},{"$f":"(ROUND(DataFromEngine!AB105,9))/Scale","v":32221.325057696999},{"$f":"(ROUND(DataFromEngine!AC105,9))/Scale","v":29786.489231222},{"$f":"(ROUND(DataFromEngine!AD105,9))/Scale","v":27351.653404748002},{"$f":"(ROUND(DataFromEngine!AE105,9))/Scale","v":24916.817578274},{"$f":"(ROUND(DataFromEngine!AF105,9))/Scale","v":22481.981751800002},{"$f":"(ROUND(DataFromEngine!AG105,9))/Scale","v":20053.090831852001},{"$f":"(ROUND(DataFromEngine!AH105,9))/Scale","v":17746.501552897},{"$f":"(ROUND(DataFromEngine!AI105,9))/Scale","v":15730.947787368001},{"$f":"(ROUND(DataFromEngine!AJ105,9))/Scale","v":13954.339751813999},{"$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},{"$f":"(ROUND(DataFromEngine!AP105,9))/Scale","v":3680.2932445900001},{"$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:",8537255.6751145553,{"$f":"(ROUND(DataFromEngine!J106,8))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!K106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!L106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!M106,9))/Scale","v":3701.551135099},{"$f":"(ROUND(DataFromEngine!N106,9))/Scale","v":310216.55000201199},{"$f":"(ROUND(DataFromEngine!O106,9))/Scale","v":786953.07929042901},{"$f":"(ROUND(DataFromEngine!P106,9))/Scale","v":860600.75122149906},{"$f":"(ROUND(DataFromEngine!Q106,9))/Scale","v":814049.56426593999},{"$f":"(ROUND(DataFromEngine!R106,9))/Scale","v":768471.20115859702},{"$f":"(ROUND(DataFromEngine!S106,9))/Scale","v":723792.70011085505},{"$f":"(ROUND(DataFromEngine!T106,9))/Scale","v":679946.57146824198},{"$f":"(ROUND(DataFromEngine!U106,9))/Scale","v":636861.36404530797},{"$f":"(ROUND(DataFromEngine!V106,9))/Scale","v":594301.59636164398},{"$f":"(ROUND(DataFromEngine!W106,9))/Scale","v":551933.434901912},{"$f":"(ROUND(DataFromEngine!X106,9))/Scale","v":512638.52936805302},{"$f":"(ROUND(DataFromEngine!Y106,9))/Scale","v":480393.92419092701},{"$f":"(ROUND(DataFromEngine!Z106,9))/Scale","v":450377.50887513702},{"$f":"(ROUND(DataFromEngine!AA106,9))/Scale","v":420812.50951418199},{"$f":"(ROUND(DataFromEngine!AB106,9))/Scale","v":391247.51015322702},{"$f":"(ROUND(DataFromEngine!AC106,9))/Scale","v":361682.51079227199},{"$f":"(ROUND(DataFromEngine!AD106,9))/Scale","v":332117.51143131702},{"$f":"(ROUND(DataFromEngine!AE106,9))/Scale","v":302552.51207036199},{"$f":"(ROUND(DataFromEngine!AF106,9))/Scale","v":272987.51270940702},{"$f":"(ROUND(DataFromEngine!AG106,9))/Scale","v":243494.699388979},{"$f":"(ROUND(DataFromEngine!AH106,9))/Scale","v":215486.93401244399},{"$f":"(ROUND(DataFromEngine!AI106,9))/Scale","v":191013.06799572799},{"$f":"(ROUND(DataFromEngine!AJ106,9))/Scale","v":169440.60102907999},{"$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":65480.074163919999},{"$f":"(ROUND(DataFromEngine!AP106,9))/Scale","v":44687.968790886996},{"$f":"(ROUND(DataFromEngine!AQ106,9))/Scale","v":23895.863417854998},{"$f":"(ROUND(DataFromEngine!AR106,9))/Scale","v":3103.7580448230001},{"$f":"(ROUND(DataFromEngine!AS106,9))/Scale","v":-17688.347328209002},{"$f":"(ROUND(DataFromEngine!AT106,9))/Scale","v":-38480.452701241004},{"$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},{"$f":"(ROUND(DataFromEngine!BJ106,9))/Scale","v":-47269.056724973998},{"$f":"(ROUND(DataFromEngine!BK106,9))/Scale","v":-52167.753101274},{"$f":"(ROUND(DataFromEngine!BL106,9))/Scale","v":-57066.449477572998},{"$f":"(ROUND(DataFromEngine!BM106,9))/Scale","v":-61965.145853873},{"$f":"(ROUND(DataFromEngine!BN106,9))/Scale","v":-66863.842230171998},{"$f":"(ROUND(DataFromEngine!BO106,9))/Scale","v":-71762.538606471993},{"$f":"(ROUND(DataFromEngine!BP106,9))/Scale","v":-76661.234982770999},{"$f":"(ROUND(DataFromEngine!BQ106,9))/Scale","v":-81559.931359070993},{"$f":"(ROUND(DataFromEngine!BR106,9))/Scale","v":-85943.008295592997},{"$f":"(ROUND(DataFromEngine!BS106,9))/Scale","v":-62112.918981750998},{"$f":"(ROUND(DataFromEngine!BT106,9))/Scale","v":-10785.814034411},{"$f":"(ROUND(DataFromEngine!BU106,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!BV106,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!BW106,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!BX106,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!BY106,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!BZ106,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!CA106,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!CB106,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!CC106,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!CD106,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!CE106,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!CF106,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!CG106,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!CH106,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!CI106,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!CJ106,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!CK106,9))/Scale","v":3E-9}]
[null,"Federal Taxes:",16566.022661745857,{"$f":"(ROUND(DataFromEngine!J107,8))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!K107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!L107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!M107,9))/Scale","v":1898.5921540249999},{"$f":"(ROUND(DataFromEngine!N107,9))/Scale","v":242360.22591849501},{"$f":"(ROUND(DataFromEngine!O107,9))/Scale","v":586274.95820424298},{"$f":"(ROUND(DataFromEngine!P107,9))/Scale","v":609486.76936396596},{"$f":"(ROUND(DataFromEngine!Q107,9))/Scale","v":575359.84147778305},{"$f":"(ROUND(DataFromEngine!R107,9))/Scale","v":543221.32322672696},{"$f":"(ROUND(DataFromEngine!S107,9))/Scale","v":511694.09823769698},{"$f":"(ROUND(DataFromEngine!T107,9))/Scale","v":480764.99269908702},{"$f":"(ROUND(DataFromEngine!U107,9))/Scale","v":450381.332816938},{"$f":"(ROUND(DataFromEngine!V107,9))/Scale","v":420362.43375062197},{"$f":"(ROUND(DataFromEngine!W107,9))/Scale","v":387591.21252130897},{"$f":"(ROUND(DataFromEngine!X107,9))/Scale","v":336161.66155202599},{"$f":"(ROUND(DataFromEngine!Y107,9))/Scale","v":333698.30169022997},{"$f":"(ROUND(DataFromEngine!Z107,9))/Scale","v":316384.523113453},{"$f":"(ROUND(DataFromEngine!AA107,9))/Scale","v":297378.82344922703},{"$f":"(ROUND(DataFromEngine!AB107,9))/Scale","v":276452.87204001797},{"$f":"(ROUND(DataFromEngine!AC107,9))/Scale","v":255557.64522147001},{"$f":"(ROUND(DataFromEngine!AD107,9))/Scale","v":234098.18852096901},{"$f":"(ROUND(DataFromEngine!AE107,9))/Scale","v":212399.39193502799},{"$f":"(ROUND(DataFromEngine!AF107,9))/Scale","v":191349.35803059401},{"$f":"(ROUND(DataFromEngine!AG107,9))/Scale","v":170698.124421213},{"$f":"(ROUND(DataFromEngine!AH107,9))/Scale","v":151203.03237756001},{"$f":"(ROUND(DataFromEngine!AI107,9))/Scale","v":134362.07636947901},{"$f":"(ROUND(DataFromEngine!AJ107,9))/Scale","v":119493.660877943},{"$f":"(ROUND(DataFromEngine!AK107,9))/Scale","v":104986.40165791},{"$f":"(ROUND(DataFromEngine!AL107,9))/Scale","v":90415.156873019005},{"$f":"(ROUND(DataFromEngine!AM107,9))/Scale","v":75845.605115529994},{"$f":"(ROUND(DataFromEngine!AN107,9))/Scale","v":61276.008561347997},{"$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":18032.15731504},{"$f":"(ROUND(DataFromEngine!AR107,9))/Scale","v":12085.267829951999},{"$f":"(ROUND(DataFromEngine!AS107,9))/Scale","v":1848.727763779},{"$f":"(ROUND(DataFromEngine!AT107,9))/Scale","v":-21470.526074386002},{"$f":"(ROUND(DataFromEngine!AU107,9))/Scale","v":-40834.752626330002},{"$f":"(ROUND(DataFromEngine!AV107,9))/Scale","v":-55277.484381647002},{"$f":"(ROUND(DataFromEngine!AW107,9))/Scale","v":-69850.436532352993},{"$f":"(ROUND(DataFromEngine!AX107,9))/Scale","v":-84419.943113759},{"$f":"(ROUND(DataFromEngine!AY107,9))/Scale","v":-98989.540863279006},{"$f":"(ROUND(DataFromEngine!AZ107,9))/Scale","v":-113559.13620053499},{"$f":"(ROUND(DataFromEngine!BA107,9))/Scale","v":-128128.731601618},{"$f":"(ROUND(DataFromEngine!BB107,9))/Scale","v":-142698.32700101199},{"$f":"(ROUND(DataFromEngine!BC107,9))/Scale","v":-157267.92240045001},{"$f":"(ROUND(DataFromEngine!BD107,9))/Scale","v":-171837.51779988801},{"$f":"(ROUND(DataFromEngine!BE107,9))/Scale","v":-186407.11319932499},{"$f":"(ROUND(DataFromEngine!BF107,9))/Scale","v":-474683.52253059199},{"$f":"(ROUND(DataFromEngine!BG107,9))/Scale","v":-3324614.91487541},{"$f":"(ROUND(DataFromEngine!BH107,9))/Scale","v":-1356323.00587316},{"$f":"(ROUND(DataFromEngine!BI107,9))/Scale","v":152631.64696850101},{"$f":"(ROUND(DataFromEngine!BJ107,9))/Scale","v":-37747.098189135002},{"$f":"(ROUND(DataFromEngine!BK107,9))/Scale","v":-36233.244222355999},{"$f":"(ROUND(DataFromEngine!BL107,9))/Scale","v":-39796.776530016003},{"$f":"(ROUND(DataFromEngine!BM107,9))/Scale","v":-43225.963628441998},{"$f":"(ROUND(DataFromEngine!BN107,9))/Scale","v":-46658.705436764998},{"$f":"(ROUND(DataFromEngine!BO107,9))/Scale","v":-50091.353189166999},{"$f":"(ROUND(DataFromEngine!BP107,9))/Scale","v":-53524.003430242999},{"$f":"(ROUND(DataFromEngine!BQ107,9))/Scale","v":-56956.653605469997},{"$f":"(ROUND(DataFromEngine!BR107,9))/Scale","v":-151244.437603511},{"$f":"(ROUND(DataFromEngine!BS107,9))/Scale","v":-1092980.72186626},{"$f":"(ROUND(DataFromEngine!BT107,9))/Scale","v":-441605.62207241502},{"$f":"(ROUND(DataFromEngine!BU107,9))/Scale","v":59940.960283353998},{"$f":"(ROUND(DataFromEngine!BV107,9))/Scale","v":-1586.009103048},{"$f":"(ROUND(DataFromEngine!BW107,9))/Scale","v":41.965041321000001},{"$f":"(ROUND(DataFromEngine!BX107,9))/Scale","v":-1.110374894},{"$f":"(ROUND(DataFromEngine!BY107,9))/Scale","v":2.9379990000000002E-2},{"$f":"(ROUND(DataFromEngine!BZ107,9))/Scale","v":-7.7737800000000001E-4},{"$f":"(ROUND(DataFromEngine!CA107,9))/Scale","v":2.0571E-5},{"$f":"(ROUND(DataFromEngine!CB107,9))/Scale","v":-5.4199999999999996E-7},{"$f":"(ROUND(DataFromEngine!CC107,9))/Scale","v":1.7E-8},{"$f":"(ROUND(DataFromEngine!CD107,9))/Scale","v":2.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CE107,9))/Scale","v":2.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CF107,9))/Scale","v":2.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CG107,9))/Scale","v":2.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CH107,9))/Scale","v":2.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CI107,9))/Scale","v":2.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CJ107,9))/Scale","v":2.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!CK107,9))/Scale","v":2.0000000000000001E-9}]
[null,"State Taxes:",2210308.5274052224,{"$f":"(ROUND(DataFromEngine!J108,8))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!K108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!L108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!M108,9))/Scale","v":-2726.02297284},{"$f":"(ROUND(DataFromEngine!N108,9))/Scale","v":83607.199746764003},{"$f":"(ROUND(DataFromEngine!O108,9))/Scale","v":199688.859902317},{"$f":"(ROUND(DataFromEngine!P108,9))/Scale","v":208087.226486103},{"$f":"(ROUND(DataFromEngine!Q108,9))/Scale","v":210815.494587508},{"$f":"(ROUND(DataFromEngine!R108,9))/Scale","v":212789.44081704001},{"$f":"(ROUND(DataFromEngine!S108,9))/Scale","v":213936.59347338101},{"$f":"(ROUND(DataFromEngine!T108,9))/Scale","v":214312.829635692},{"$f":"(ROUND(DataFromEngine!U108,9))/Scale","v":213964.22286205299},{"$f":"(ROUND(DataFromEngine!V108,9))/Scale","v":212877.87304550799},{"$f":"(ROUND(DataFromEngine!W108,9))/Scale","v":209251.243052976},{"$f":"(ROUND(DataFromEngine!X108,9))/Scale","v":157418.28138448199},{"$f":"(ROUND(DataFromEngine!Y108,9))/Scale","v":140314.59873862201},{"$f":"(ROUND(DataFromEngine!Z108,9))/Scale","v":133473.81211187699},{"$f":"(ROUND(DataFromEngine!AA108,9))/Scale","v":133070.78009567299},{"$f":"(ROUND(DataFromEngine!AB108,9))/Scale","v":131881.69850650101},{"$f":"(ROUND(DataFromEngine!AC108,9))/Scale","v":130022.150328278},{"$f":"(ROUND(DataFromEngine!AD108,9))/Scale","v":125369.556481274},{"$f":"(ROUND(DataFromEngine!AE108,9))/Scale","v":117023.543110741},{"$f":"(ROUND(DataFromEngine!AF108,9))/Scale","v":107424.693637586},{"$f":"(ROUND(DataFromEngine!AG108,9))/Scale","v":97882.969386686003},{"$f":"(ROUND(DataFromEngine!AH108,9))/Scale","v":88832.975550244999},{"$f":"(ROUND(DataFromEngine!AI108,9))/Scale","v":80943.715565987994},{"$f":"(ROUND(DataFromEngine!AJ108,9))/Scale","v":73987.410081227994},{"$f":"(ROUND(DataFromEngine!AK108,9))/Scale","v":67265.607366608994},{"$f":"(ROUND(DataFromEngine!AL108,9))/Scale","v":60537.599820996998},{"$f":"(ROUND(DataFromEngine!AM108,9))/Scale","v":53809.756452241003},{"$f":"(ROUND(DataFromEngine!AN108,9))/Scale","v":47081.908739443999},{"$f":"(ROUND(DataFromEngine!AO108,9))/Scale","v":40354.061141589002},{"$f":"(ROUND(DataFromEngine!AP108,9))/Scale","v":33626.213540691999},{"$f":"(ROUND(DataFromEngine!AQ108,9))/Scale","v":28647.406837822},{"$f":"(ROUND(DataFromEngine!AR108,9))/Scale","v":56106.398574648003},{"$f":"(ROUND(DataFromEngine!AS108,9))/Scale","v":99865.931803279003},{"$f":"(ROUND(DataFromEngine!AT108,9))/Scale","v":110710.08328622},{"$f":"(ROUND(DataFromEngine!AU108,9))/Scale","v":103517.289004969},{"$f":"(ROUND(DataFromEngine!AV108,9))/Scale","v":96801.743670650001},{"$f":"(ROUND(DataFromEngine!AW108,9))/Scale","v":90073.570557750994},{"$f":"(ROUND(DataFromEngine!AX108,9))/Scale","v":83345.731569826996},{"$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},{"$f":"(ROUND(DataFromEngine!BF108,9))/Scale","v":-86103.814192266},{"$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},{"$f":"(ROUND(DataFromEngine!BJ108,9))/Scale","v":13148.085929626001},{"$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:",6431730.1070578704,{"$f":"(ROUND(DataFromEngine!J109,8))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!K109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!L109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!M109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!N109,9))/Scale","v":11646.060262741001},{"$f":"(ROUND(DataFromEngine!O109,9))/Scale","v":234700.048648809},{"$f":"(ROUND(DataFromEngine!P109,9))/Scale","v":557000.82022961602},{"$f":"(ROUND(DataFromEngine!Q109,9))/Scale","v":650119.80339991103},{"$f":"(ROUND(DataFromEngine!R109,9))/Scale","v":614953.84698094998},{"$f":"(ROUND(DataFromEngine!S109,9))/Scale","v":580522.78656114696},{"$f":"(ROUND(DataFromEngine!T109,9))/Scale","v":546771.50494056498},{"$f":"(ROUND(DataFromEngine!U109,9))/Scale","v":513649.01870926301},{"$f":"(ROUND(DataFromEngine!V109,9))/Scale","v":481101.35181554302},{"$f":"(ROUND(DataFromEngine!W109,9))/Scale","v":448950.61553048098},{"$f":"(ROUND(DataFromEngine!X109,9))/Scale","v":416973.88123966003},{"$f":"(ROUND(DataFromEngine!Y109,9))/Scale","v":387851.93678464298},{"$f":"(ROUND(DataFromEngine!Z109,9))/Scale","v":363043.62386371999},{"$f":"(ROUND(DataFromEngine!AA109,9))/Scale","v":340226.68131541699},{"$f":"(ROUND(DataFromEngine!AB109,9))/Scale","v":317892.525152085},{"$f":"(ROUND(DataFromEngine!AC109,9))/Scale","v":295558.36898875202},{"$f":"(ROUND(DataFromEngine!AD109,9))/Scale","v":273224.21282541897},{"$f":"(ROUND(DataFromEngine!AE109,9))/Scale","v":250890.05666208599},{"$f":"(ROUND(DataFromEngine!AF109,9))/Scale","v":228555.90049875301},{"$f":"(ROUND(DataFromEngine!AG109,9))/Scale","v":206221.74433541999},{"$f":"(ROUND(DataFromEngine!AH109,9))/Scale","v":183942.11935209},{"$f":"(ROUND(DataFromEngine!AI109,9))/Scale","v":162784.33754162901},{"$f":"(ROUND(DataFromEngine!AJ109,9))/Scale","v":144296.153629821},{"$f":"(ROUND(DataFromEngine!AK109,9))/Scale","v":127999.760716729},{"$f":"(ROUND(DataFromEngine!AL109,9))/Scale","v":112292.872896563},{"$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},{"$f":"(ROUND(DataFromEngine!AR109,9))/Scale","v":18051.545975573001},{"$f":"(ROUND(DataFromEngine!AS109,9))/Scale","v":2344.6581554069999},{"$f":"(ROUND(DataFromEngine!AT109,9))/Scale","v":-13362.229664758001},{"$f":"(ROUND(DataFromEngine!AU109,9))/Scale","v":-29069.117484923001},{"$f":"(ROUND(DataFromEngine!AV109,9))/Scale","v":-44776.005305088001},{"$f":"(ROUND(DataFromEngine!AW109,9))/Scale","v":-60482.893125253002},{"$f":"(ROUND(DataFromEngine!AX109,9))/Scale","v":-76189.780945417995},{"$f":"(ROUND(DataFromEngine!AY109,9))/Scale","v":-91896.668765583003},{"$f":"(ROUND(DataFromEngine!AZ109,9))/Scale","v":-107603.556585748},{"$f":"(ROUND(DataFromEngine!BA109,9))/Scale","v":-123310.444405913},{"$f":"(ROUND(DataFromEngine!BB109,9))/Scale","v":-139017.332226078},{"$f":"(ROUND(DataFromEngine!BC109,9))/Scale","v":-154724.22004624299},{"$f":"(ROUND(DataFromEngine!BD109,9))/Scale","v":-170431.10786640801},{"$f":"(ROUND(DataFromEngine!BE109,9))/Scale","v":-186137.99568657301},{"$f":"(ROUND(DataFromEngine!BF109,9))/Scale","v":-201844.883506738},{"$f":"(ROUND(DataFromEngine!BG109,9))/Scale","v":-211864.88737295201},{"$f":"(ROUND(DataFromEngine!BH109,9))/Scale","v":-154055.071684208},{"$f":"(ROUND(DataFromEngine!BI109,9))/Scale","v":-62118.024479389001},{"$f":"(ROUND(DataFromEngine!BJ109,9))/Scale","v":-32007.653143186999},{"$f":"(ROUND(DataFromEngine!BK109,9))/Scale","v":-35708.253590671004},{"$f":"(ROUND(DataFromEngine!BL109,9))/Scale","v":-39408.854038156001},{"$f":"(ROUND(DataFromEngine!BM109,9))/Scale","v":-43109.454485640003},{"$f":"(ROUND(DataFromEngine!BN109,9))/Scale","v":-46810.054933125},{"$f":"(ROUND(DataFromEngine!BO109,9))/Scale","v":-50510.655380609001},{"$f":"(ROUND(DataFromEngine!BP109,9))/Scale","v":-54211.255828093002},{"$f":"(ROUND(DataFromEngine!BQ109,9))/Scale","v":-57911.856275578},{"$f":"(ROUND(DataFromEngine!BR109,9))/Scale","v":-61612.456723062001},{"$f":"(ROUND(DataFromEngine!BS109,9))/Scale","v":-63433.073355765002},{"$f":"(ROUND(DataFromEngine!BT109,9))/Scale","v":-42895.542556257999},{"$f":"(ROUND(DataFromEngine!BU109,9))/Scale","v":-11193.847673894001},{"$f":"(ROUND(DataFromEngine!BV109,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!BW109,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!BX109,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!BY109,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!BZ109,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!CA109,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!CB109,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!CC109,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!CD109,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!CE109,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!CF109,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!CG109,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!CH109,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!CI109,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!CJ109,9))/Scale","v":3E-9},{"$f":"(ROUND(DataFromEngine!CK109,9))/Scale","v":3E-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:",125652878.35047415,0,0,0,1007955.4803232631,7725735.038402807,11223176.835135764,8763814.429527849,6679595.1835746961,6440351.3359087296,6204550.1331631076,5972427.9859944414,5743642.2734752195,5517048.1642602691,5280364.1466043247,4522240.8805332575,4099102.6431262437,3854409.1561559546,3699067.8130248748,3541419.5648998502,3383107.5820775549,3221312.4134132606,3055436.9922685558,2888934.8427078612,2723178.0347360219,2564789.7237561024,2424854.6778496159,2301649.1519413274,2184279.4794739787,2067448.597931908,1950619.6432461469,1833790.637576692,1716961.633256241,1600132.6289000961,1485600.6326739148,1413186.6903744549,1353234.0919646439,1245558.2987664079,1123272.4628923689,1006587.8436858278,889755.01896871417,772926.11569843674,656097.10866855306,539268.10438409902,422439.10002700216,305610.09567182697,188781.09131660307,71952.086961376976,-44876.917393846146,-563064.97736505896,-4842254.9884959403,-2065343.8269891639,277274.29434811597,72062.200121171001,50166.537816629054,22492.236744209033,-5029.1643138319923,-32554.611033028981,-60079.950705970972,-87605.293211301992,-115130.63564169299,-274986.55637390004,-1668123.5655104623,-730579.67027110502,56605.921054757993,-1805.0574042670003,47.760954483999996,-1.263731964,3.3437760999999996E-2,-8.8472799999999999E-4,2.3428999999999999E-5,-6.0099999999999994E-7,3.5000000000000002E-8,1.9000000000000001E-8,1.9000000000000001E-8,1.9000000000000001E-8,1.9000000000000001E-8,1.9000000000000001E-8,1.9000000000000001E-8,1.9000000000000001E-8,1.9000000000000001E-8]
[null,"FF&U:",4542103.4733788595,0,0,0,36435.600587022003,279270.06856505998,405695.68444766803,316794.58905332698,241454.17822786199,232805.98547865101,224282.237546427,215891.480209678,207621.32839831599,199430.398719477,190874.73877120399,163470.07948066201,148174.46760868299,139329.281157953,133713.998297285,128015.32537565401,122292.659755142,116444.08384336501,110448.014860146,104429.29088205101,98437.509530850002,92712.084798135998,87653.709165175998,83200.072650725997,78957.390716323003,74734.185010122994,70511.048955973994,66287.911058865997,62064.773210521002,57841.635360886998,53701.529820121003,51083.908774290001,48916.740707390003,45024.473369744999,40604.08183427,36386.163222730996,32162.887274590001,27939.753079009999,23716.615132725001,19493.477285681998,15270.339436012,11047.201586413001,6824.0637368110001,2600.9258872099999,-1622.211962392,-20353.687261300998,-175037.95767325899,-74658.101696034006,10022.9183125,2604.906260537,1813.4212972719999,813.04995142999996,-181.79436076499999,-1176.784915624,-2171.7716009730002,-3166.758388706,-4161.7451737310002,-9940.2211014589993,-60299.373483484997,-26409.012682246001,2046.1922879270001,-65.249261403000006,1.726464209,-4.5681415000000003E-2,1.2087090000000001E-3,-3.1980999999999998E-5,8.47E-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:",12970693.475797221,0,0,0,937218.02963595302,5095404.3703406397,5062707.9837003397,1875363.09212029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Working Capital:",180536.904754099,0,0,0,11977.158687474999,69185.902129946,74287.696949181001,25523.648155817002,-449.07723971199999,11.882368697,-0.31440178499999999,8.318921E-3,-2.20115E-4,5.8239999999999996E-6,-1.54E-7,4.0000000000000002E-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]
[null,"Depreciation:",68258886.714149371,0,0,0,9693.0258481639994,816292.34275805298,1798405.68415645,2042354.3272855801,2042354.3272855801,2042354.3272855801,2042354.3272855801,2042354.3272855801,2042354.3272855801,2042354.3272855801,2036828.1275709099,1584227.7667266801,1342317.7465959401,1264574.0899299399,1264574.0899299399,1264574.0899299399,1264574.0899299399,1264574.0899299399,1264574.0899299399,1264574.0899299399,1264574.0899299399,1264574.0899299399,1264574.0899299399,1264574.0899299399,1264574.0899299399,1264574.0899299399,1264574.0899299399,1264574.0899299399,1264574.0899299399,1264574.0899299399,1264574.0899299399,1264574.0899299399,1264574.0899299399,1264574.0899299399,1264574.0899299399,1264574.0899299399,1264574.0899299399,1264574.0899299399,1264574.0899299399,1264574.0899299399,1264574.0899299399,1264574.0899299399,1264574.0899299399,1264574.0899299399,1264574.0899299399,1261390.7579667701,990790.97034322598,424914.46902884898,297937.52447881101,297937.52447881101,297937.52447881101,297937.52447881101,297937.52447881101,297937.52447881101,297937.52447881101,297937.52447881101,297937.52447881101,296954.03030849498,213554.861866369,39228.041913098001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Return on Common:",21801708.783595152,0,0,0,9452.7027145560005,792204.32658586104,2009653.0447195701,2197728.13080505,2078849.7159891401,1962455.61499065,1848359.50427327,1736389.03456592,1626361.7399806499,1517676.26817952,1409480.10386246,1309132.1560289101,1226788.6584617901,1150135.3203932301,1074634.76953898,999134.21868472802,923633.66783047898,848133.11697622901,772632.56612197903,697132.01526772999,621815.80691108201,550291.98618279002,487792.73349430802,432702.82399077603,379605.734763143,326508.64553551102,273411.556307878,220314.467080245,167217.377852612,114120.288624979,61023.199397347002,7926.1101697140002,-45170.979057919001,-98268.068285551999,-151365.157513185,-204462.24674081701,-257559.33596845,-310656.42519608297,-363753.51442371501,-416850.60365134798,-469947.69287898001,-523044.78210661199,-576141.87133424403,-629238.960561877,-682336.04978950904,-731453.61235804996,-562172.11654166901,-178759.530019064,-108201.77965039101,-120711.64884953501,-133221.51804867899,-145731.38724782399,-158241.25644696801,-170751.12564611199,-183260.99484525601,-195770.86404439999,-208280.733243544,-219473.85789420901,-158618.62674283801,-27543.883599231998,8.0000000000000005E-9,8.0000000000000005E-9,8.0000000000000005E-9,8.0000000000000005E-9,8.0000000000000005E-9,8.0000000000000005E-9,8.9999999999999995E-9,8.9999999999999995E-9,8.9999999999999995E-9,8.9999999999999995E-9,8.9999999999999995E-9,8.9999999999999995E-9,8.9999999999999995E-9,8.9999999999999995E-9,8.9999999999999995E-9,8.9999999999999995E-9,8.9999999999999995E-9]
[null,"Return on Preferred:",703088.6665599423,0,0,0,304.84253380899997,25547.992093233999,64809.795116758003,70875.074806599994,67041.335580682993,63287.713601837997,59608.200076535002,55997.236870758003,52448.939597226999,48943.915096550998,45454.670393227003,42218.524752780002,39563.009055408998,37090.996710644999,34656.160884170997,32221.325057696999,29786.489231222,27351.653404748002,24916.817578274,22481.981751800002,20053.090831852001,17746.501552897,15730.947787368001,13954.339751813999,12241.998667276999,10529.657582739001,8817.3164982020007,7104.9754136640004,5392.6343291269995,3680.2932445900001,1967.952160052,255.61107551500001,-1456.7300090230001,-3169.07109356,-4881.4121780980004,-6593.7532626350003,-8306.0943471730006,-10018.435431710001,-11730.776516247999,-13443.117600785001,-15155.458685322001,-16867.799769860001,-18580.140854396999,-20292.481938935001,-22004.823023471999,-23588.827374404998,-18129.626797597,-5764.8600320060004,-3489.42579359,-3892.8596409719999,-4296.2934883529997,-4699.7273357350005,-5103.1611831170003,-5506.5950304990001,-5910.028877881,-6313.4627252629998,-6716.8965726449997,-7077.8664013580001,-5115.3310905660001,-888.26947391600004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Return On Debt:",8537255.6751145553,0,0,0,3701.551135099,310216.55000201199,786953.07929042901,860600.75122149906,814049.56426593999,768471.20115859702,723792.70011085505,679946.57146824198,636861.36404530797,594301.59636164398,551933.434901912,512638.52936805302,480393.92419092701,450377.50887513702,420812.50951418199,391247.51015322702,361682.51079227199,332117.51143131702,302552.51207036199,272987.51270940702,243494.699388979,215486.93401244399,191013.06799572799,169440.60102907999,148648.49565604801,127856.39028301599,107064.284909984,86272.179536951997,65480.074163919999,44687.968790886996,23895.863417854998,3103.7580448230001,-17688.347328209002,-38480.452701241004,-59272.558074273998,-80064.663447305997,-100856.76882033799,-121648.87419336999,-142440.97956640201,-163233.08493943399,-184025.190312466,-204817.29568549799,-225609.40105853,-246401.50643156201,-267193.61180459399,-286427.388108477,-220139.033136149,-69999.825577177005,-42370.360348675,-47269.056724973998,-52167.753101274,-57066.449477572998,-61965.145853873,-66863.842230171998,-71762.538606471993,-76661.234982770999,-81559.931359070993,-85943.008295592997,-62112.918981750998,-10785.814034411,3E-9,3E-9,3E-9,3E-9,3E-9,3E-9,3E-9,3E-9,3E-9,3E-9,3E-9,3E-9,3E-9,3E-9,3E-9,3E-9,3E-9]
[null,"Federal Taxes:",16566.022661745857,0,0,0,1898.5921540249999,242360.22591849501,586274.95820424298,609486.76936396596,575359.84147778305,543221.32322672696,511694.09823769698,480764.99269908702,450381.332816938,420362.43375062197,387591.21252130897,336161.66155202599,333698.30169022997,316384.523113453,297378.82344922703,276452.87204001797,255557.64522147001,234098.18852096901,212399.39193502799,191349.35803059401,170698.124421213,151203.03237756001,134362.07636947901,119493.660877943,104986.40165791,90415.156873019005,75845.605115529994,61276.008561347997,46706.413192464002,32136.817792218,18032.15731504,12085.267829951999,1848.727763779,-21470.526074386002,-40834.752626330002,-55277.484381647002,-69850.436532352993,-84419.943113759,-98989.540863279006,-113559.13620053499,-128128.731601618,-142698.32700101199,-157267.92240045001,-171837.51779988801,-186407.11319932499,-474683.52253059199,-3324614.91487541,-1356323.00587316,152631.64696850101,-37747.098189135002,-36233.244222355999,-39796.776530016003,-43225.963628441998,-46658.705436764998,-50091.353189166999,-53524.003430242999,-56956.653605469997,-151244.437603511,-1092980.72186626,-441605.62207241502,59940.960283353998,-1586.009103048,41.965041321000001,-1.110374894,2.9379990000000002E-2,-7.7737800000000001E-4,2.0571E-5,-5.4199999999999996E-7,1.7E-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:",2210308.5274052224,0,0,0,-2726.02297284,83607.199746764003,199688.859902317,208087.226486103,210815.494587508,212789.44081704001,213936.59347338101,214312.829635692,213964.22286205299,212877.87304550799,209251.243052976,157418.28138448199,140314.59873862201,133473.81211187699,133070.78009567299,131881.69850650101,130022.150328278,125369.556481274,117023.543110741,107424.693637586,97882.969386686003,88832.975550244999,80943.715565987994,73987.410081227994,67265.607366608994,60537.599820996998,53809.756452241003,47081.908739443999,40354.061141589002,33626.213540691999,28647.406837822,56106.398574648003,99865.931803279003,110710.08328622,103517.289004969,96801.743670650001,90073.570557750994,83345.731569826996,76617.883741115002,69890.036146326995,63162.188545349003,56434.340944534,49706.493343716,42978.645742897002,36250.798142079002,-86103.814192266,-1321087.42244213,-650697.90113636397,32861.794860349,13148.085929626001,12042.654491879,10444.856943272,8860.0871661620004,7274.972680457,5689.8673155759998,4104.7617093629997,2519.6561095349998,-36648.738663203003,-439118.381856166,-219679.56776572499,5812.6161573600002,-153.79903983,4.06944894,-0.107675669,2.8490479999999999E-3,-7.5383000000000007E-5,1.996E-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:",6431730.1070578704,0,0,0,0,11646.060262741001,234700.048648809,557000.82022961602,650119.80339991103,614953.84698094998,580522.78656114696,546771.50494056498,513649.01870926301,481101.35181554302,448950.61553048098,416973.88123966003,387851.93678464298,363043.62386371999,340226.68131541699,317892.525152085,295558.36898875202,273224.21282541897,250890.05666208599,228555.90049875301,206221.74433541999,183942.11935209,162784.33754162901,144296.153629821,127999.760716729,112292.872896563,96585.985076398007,80879.097256232999,65172.209436067998,49465.321615902998,33758.433795737998,18051.545975573001,2344.6581554069999,-13362.229664758001,-29069.117484923001,-44776.005305088001,-60482.893125253002,-76189.780945417995,-91896.668765583003,-107603.556585748,-123310.444405913,-139017.332226078,-154724.22004624299,-170431.10786640801,-186137.99568657301,-201844.883506738,-211864.88737295201,-154055.071684208,-62118.024479389001,-32007.653143186999,-35708.253590671004,-39408.854038156001,-43109.454485640003,-46810.054933125,-50510.655380609001,-54211.255828093002,-57911.856275578,-61612.456723062001,-63433.073355765002,-42895.542556257999,-11193.847673894001,3E-9,3E-9,3E-9,3E-9,3E-9,3E-9,3E-9,3E-9,3E-9,3E-9,3E-9,3E-9,3E-9,3E-9,3E-9,3E-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:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FF&U:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"O&M:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Working Capital:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Return on Common:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Return on Preferred:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Return On Debt:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Taxes:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"State Taxes:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Property Taxes:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"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$287,2,FALSE),0)","v":178218.37697127284},{"$f":"IFERROR(HLOOKUP(H6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":14935979.00802906},{"$f":"IFERROR(HLOOKUP(I6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":37889386.212661631},{"$f":"IFERROR(HLOOKUP(J6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":41435296.583805703},{"$f":"IFERROR(HLOOKUP(K6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":39193999.170232654},{"$f":"IFERROR(HLOOKUP(L6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":36999540.252463177},{"$f":"IFERROR(HLOOKUP(M6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":34848406.943311997},{"$f":"IFERROR(HLOOKUP(N6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":32737349.822132748},{"$f":"IFERROR(HLOOKUP(O6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":30662928.732666899},{"$f":"IFERROR(HLOOKUP(P6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":28613805.961152371},{"$f":"IFERROR(HLOOKUP(Q6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":26573908.443862457},{"$f":"IFERROR(HLOOKUP(R6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":24681978.808991577},{"$f":"IFERROR(HLOOKUP(S6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":23129499.593925163},{"$f":"IFERROR(HLOOKUP(T6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":21684300.912391175},{"$f":"IFERROR(HLOOKUP(U6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":20260836.529769573},{"$f":"IFERROR(HLOOKUP(V6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":18837372.147147972},{"$f":"IFERROR(HLOOKUP(W6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":17413907.764526371},{"$f":"IFERROR(HLOOKUP(X6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":15990443.381904773},{"$f":"IFERROR(HLOOKUP(Y6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":14566978.999283172},{"$f":"IFERROR(HLOOKUP(Z6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":13143514.616661573},{"$f":"IFERROR(HLOOKUP(AA6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":11723525.771325072},{"$f":"IFERROR(HLOOKUP(AB6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":10375037.446885191},{"$f":"IFERROR(HLOOKUP(AC6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":9196695.5787011236},{"$f":"IFERROR(HLOOKUP(AD6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":8158047.2094791895},{"$f":"IFERROR(HLOOKUP(AE6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":7156970.8665751023},{"$f":"IFERROR(HLOOKUP(AF6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":6155894.5236710133},{"$f":"IFERROR(HLOOKUP(AG6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":5154818.1807669271},{"$f":"IFERROR(HLOOKUP(AH6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":4153741.8378628385},{"$f":"IFERROR(HLOOKUP(AI6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":3152665.4949587509},{"$f":"IFERROR(HLOOKUP(AJ6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":2151589.1520546628},{"$f":"IFERROR(HLOOKUP(AK6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":1150512.8091505752},{"$f":"IFERROR(HLOOKUP(AL6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":149436.46624648734},{"$f":"IFERROR(HLOOKUP(AM6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-851639.8766576004},{"$f":"IFERROR(HLOOKUP(AN6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-1852716.2195616874},{"$f":"IFERROR(HLOOKUP(AO6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-2853792.5624657753},{"$f":"IFERROR(HLOOKUP(AP6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-3854868.9053698624},{"$f":"IFERROR(HLOOKUP(AQ6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-4855945.2482739491},{"$f":"IFERROR(HLOOKUP(AR6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-5857021.5911780344},{"$f":"IFERROR(HLOOKUP(AS6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-6858097.934082116},{"$f":"IFERROR(HLOOKUP(AT6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-7859174.276986192},{"$f":"IFERROR(HLOOKUP(AU6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-8860250.619890267},{"$f":"IFERROR(HLOOKUP(AV6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-9861326.9627943467},{"$f":"IFERROR(HLOOKUP(AW6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-10862403.305698423},{"$f":"IFERROR(HLOOKUP(AX6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-11863479.648602502},{"$f":"IFERROR(HLOOKUP(AY6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-12864555.991506584},{"$f":"IFERROR(HLOOKUP(AZ6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-13790603.551245281},{"$f":"IFERROR(HLOOKUP(BA6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-10599021.80508426},{"$f":"IFERROR(HLOOKUP(BB6,DataFromEngine!$K$286:$BH$287,2,FALSE),0)","v":-3370277.7152915485},{"$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$287,2,FALSE),0)","v":0}]
[null,"Return on Equity ($)",{"$f":"SUM(D8:CE8)","v":21801708.783000011},{"$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:$AJV259),3)/Scale","v":9452.7029999999995},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,H$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":792204.32700000005},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,I$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":2009653.0449999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,J$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":2197728.1310000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,K$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":2078849.716},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,L$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":1962455.615},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,M$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":1848359.504},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,N$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":1736389.0349999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,O$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":1626361.74},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,P$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":1517676.2679999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Q$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":1409480.1040000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,R$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":1309132.156},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,S$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":1226788.6580000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,T$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":1150135.32},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,U$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":1074634.77},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,V$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":999134.21900000004},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,W$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":923633.66799999995},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,X$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":848133.11699999997},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Y$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":772632.56599999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Z$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":697132.01500000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AA$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":621815.80700000003},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AB$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":550291.98600000003},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AC$6,DataFromEngine!$J259:$AJV259),3)/Scale","v":487792.73300000001},{"$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":"-"},5.304000160165126E-2,5.3040000027727588E-2,5.3040000007401202E-2,5.3040000004704817E-2,5.3040000000277088E-2,5.3040000000252788E-2,5.3039999992158367E-2,5.3040000013259439E-2,5.3040000000630978E-2,5.3039999993726043E-2,5.3040000005175579E-2,5.3039999998828566E-2,5.3039999980034565E-2,5.3039999981865781E-2,5.3040000022754337E-2,5.3040000016736498E-2,5.3040000009734821E-2,5.3040000001486565E-2,5.3039999991626306E-2,5.303999997963027E-2,5.3040000007584596E-2,5.3039999982381701E-2,5.3039999946251609E-2,5.3040000001130641E-2,5.3040000033094524E-2,5.3040000075454424E-2,5.3039999940273773E-2,5.3039999980681284E-2,5.3040000046750232E-2,5.3040000174299398E-2,5.3039999654635302E-2,5.3039998864308741E-2,5.3039999931991058E-2,5.303999984587391E-2,5.3040000170585376E-2,5.3040000067235103E-2,5.304000000649714E-2,5.3039999966521728E-2,5.3039999938216773E-2,5.3040000044362469E-2,5.3040000013658786E-2,5.3039999989188867E-2,5.303999996922925E-2,5.3040000036930421E-2,5.3040000016362075E-2,5.3039999974036689E-2,5.3040000043242747E-2,5.303999999434357E-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":703088.66899999999},{"$f":"ROUND(SUMIF(DataFromEngine!$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:$AJV258),3)/Scale","v":304.84300000000002},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,H$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":25547.991999999998},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,I$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":64809.794999999998},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,J$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":70875.074999999997},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,K$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":67041.335999999996},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,L$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":63287.714},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,M$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":59608.2},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,N$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":55997.237000000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,O$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":52448.94},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,P$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":48943.915000000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Q$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":45454.67},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,R$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":42218.525000000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,S$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":39563.008999999998},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,T$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":37090.997000000003},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,U$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":34656.161},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,V$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":32221.325000000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,W$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":29786.489000000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,X$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":27351.652999999998},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Y$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":24916.817999999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Z$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":22481.982},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AA$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":20053.091},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AB$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":17746.502},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AC$6,DataFromEngine!$J258:$AJV258),3)/Scale","v":15730.948},{"$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":"-"},1.7105026158393188E-3,1.7104999937577771E-3,1.7104999969184582E-3,1.7105000046675263E-3,1.7105000106985011E-3,1.7105000107612617E-3,1.7104999978037683E-3,1.7105000039478436E-3,1.7105000131355122E-3,1.7104999966257152E-3,1.7104999852025253E-3,1.7105000100162109E-3,1.7104999976044015E-3,1.7105000133439811E-3,1.7105000057168985E-3,1.7104999969371202E-3,1.710499986721972E-3,1.7104999746881241E-3,1.71050002895083E-3,1.7105000188838669E-3,1.7105000143428238E-3,1.7105000430940982E-3,1.7105000231204487E-3,1.7105000304222125E-3,1.7105000464894009E-3,1.7105000677823069E-3,1.7104999033522017E-3,1.7104999004116286E-3,1.7104998956035951E-3,1.710499886321466E-3,1.7104998608863304E-3,1.7104994946707554E-3,1.7104999894053511E-3,1.7104999495010269E-3,1.710499937592623E-3,1.7104999318692396E-3,1.710499928505662E-3,1.7104999262918838E-3,1.710500070537421E-3,1.710500050796064E-3,1.7105000355156657E-3,1.7105000233376573E-3,1.7105000134042939E-3,1.7105000051473448E-3,1.710499998175451E-3,1.7104999728507131E-3,1.7105000190964202E-3,1.7104999905033955E-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":8537255.6740000006},{"$f":"ROUND(SUMIF(DataFromEngine!$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:$AJV257),3)/Scale","v":3701.5509999999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,H$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":310216.55},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,I$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":786953.07900000003},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,J$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":860600.75100000005},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,K$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":814049.56400000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,L$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":768471.201},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,M$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":723792.7},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,N$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":679946.571},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,O$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":636861.36399999994},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,P$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":594301.59600000002},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Q$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":551933.43500000006},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,R$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":512638.52899999998},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,S$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":480393.924},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,T$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":450377.50900000002},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,U$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":420812.51},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,V$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":391247.51},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,W$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":361682.511},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,X$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":332117.511},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Y$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":302552.51199999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,Z$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":272987.51299999998},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AA$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":243494.69899999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AB$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":215486.93400000001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AC$6,DataFromEngine!$J257:$AJV257),3)/Scale","v":191013.068},{"$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":"-"},{"$f":"IF(ISERROR(G12/G7),\"-\",(G12/G7))","v":2.0769749241946335E-2},2.076974999986532E-2,2.0769749992334822E-2,2.0769749994654352E-2,2.0769749993214785E-2,2.076974999571354E-2,2.0769749996818954E-2,2.0769749985697021E-2,2.0769749998522373E-2,2.076974998736119E-2,2.0769750003691131E-2,2.0769749985088196E-2,2.0769749991745298E-2,2.0769750005758241E-2,2.0769750023978201E-2,2.0769749991865819E-2,2.0769750011928878E-2,2.0769749973026597E-2,2.0769749995169784E-2,2.0769750022109252E-2,2.0769749966820652E-2,2.0769749998800612E-2,2.0769750000464552E-2,2.0769749996435372E-2,2.076975004805829E-2,2.07697499540252E-2,2.0769750017462521E-2,2.076975011147739E-2,2.0769749948006056E-2,2.0769750097189867E-2,2.0769749636809644E-2,2.0769749700053262E-2,2.0769749614615047E-2,2.0769750161254402E-2,2.0769749973973742E-2,2.0769749883963448E-2,2.0769750036998387E-2,2.076974996698493E-2,2.0769750063224231E-2,2.0769750007706412E-2,2.076974996473397E-2,2.0769750031892475E-2,2.076974999461171E-2,2.0769749963622661E-2,2.0769750015189499E-2,2.0769749992134014E-2,2.0769749987154588E-2,2.0769750125456534E-2,{"$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":31042053.126000009},{"$f":"SUM(D8,D10,D12)","v":0},{"$f":"SUM(E8,E10,E12)","v":0},{"$f":"SUM(F8,F10,F12)","v":0},13459.097,1127968.8689999999,2861415.9189999998,3129203.9570000004,2959940.6160000004,2794214.53,2631760.4040000001,2472332.8429999999,2315672.0439999998,2160921.7790000001,2006868.209,1863989.21,1746745.591,1637603.8260000001,1530103.4410000001,1422603.054,1315102.6679999998,1207602.281,1100101.8959999999,992601.51,885363.59700000007,783525.42200000002,694536.74899999995,616097.76500000001,540496.23,464894.69400000002,389293.15700000001,313691.62199999997,238090.08599999998,162488.55100000001,86887.013999999996,11285.478999999999,-64316.056000000004,-139917.592,-215519.128,-291120.663,-366722.19900000002,-442323.734,-517925.27100000007,-593526.80700000003,-669128.34199999995,-744729.87800000003,-820331.41299999994,-895932.94900000002,-971534.4850000001,-1041469.827,-800440.777,-254524.21599999999,{"$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":"-"},"-",7.5520253459436915E-2,7.5520250021350682E-2,7.5520249996654479E-2,7.5520250004026707E-2,7.5520250004190381E-2,7.5520250006727588E-2,7.5520249986781099E-2,7.5520250002904299E-2,7.5520250012288861E-2,7.552024997771295E-2,7.5520249994069227E-2,7.5520249993932975E-2,7.5520249969384265E-2,7.5520250000968001E-2,7.5520250052449445E-2,7.5520250005539427E-2,7.5520250008385664E-2,7.5520249949201285E-2,7.5520250015746915E-2,7.5520250020623389E-2,7.5520249988748081E-2,7.5520250024276411E-2,7.5520249969836598E-2,7.552025002798822E-2,7.5520250127642213E-2,7.5520250097261932E-2,7.5520249861088504E-2,7.5520249992570301E-2,7.5520249890359881E-2,{"$f":"IF(ISERROR(AJ14/AJ7), \"-\",(AJ14/AJ7))","v":7.5520250157810734E-2},7.552024915233127E-2,7.5520248059032749E-2,7.5520249536011455E-2,7.5520249956629343E-2,7.5520250082151741E-2,7.5520249883067783E-2,7.5520249972001186E-2,7.5520249859798549E-2,7.5520250071978434E-2,7.552025010286495E-2,7.5520250013908413E-2,7.5520250044418993E-2,7.5520249977245241E-2,7.5520250005700423E-2,7.5520250029727023E-2,7.5520249939021414E-2,7.5520250049493753E-2,7.55202501103035E-2,{"$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:$AJV246),11)/Scale","v":177411.46852682499},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,H$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":14899062.680584701},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,I$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":37806520.590571798},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,J$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":41340895.371317998},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,K$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":39101625.598255903},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,L$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":36909042.2479591},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,M$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":34759643.838720098},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,N$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":32650191.4999597},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,O$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":30577218.630717799},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,P$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":28528755.832141899},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,Q$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":26489122.5080183},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,R$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":24612091.149897199},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,S$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":23067624.384308401},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,T$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":21624989.896448601},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,U$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":20201525.513827},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,V$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":18778061.131205399},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,W$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":17354596.748583801},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,X$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":15931132.3659622},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,Y$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":14507667.983340601},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,Z$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":13084203.600718999},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AA$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":11664504.383489599},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AB$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":10321684.807684001},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AC$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":9151853.0622202996},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AD$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":8116335.6951915203},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AE$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":7115259.3522874303},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AF$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":6114183.0093833404},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AG$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":5113106.6664792597},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AH$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":4112030.3235751698},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AI$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":3110953.9806710798},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AJ$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":2109877.6377669899},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AK$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1108801.2948628999},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AL$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":107724.95195881699},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AM$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-893351.39094527101},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AN$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-1894427.7338493599},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AO$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-2895504.0767534398},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AP$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-3896580.4196575298},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AQ$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-4897656.7625616202},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AR$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-5898733.1054657102},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AS$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-6899809.4483697899},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AT$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-7900885.7912738603},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AU$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-8901962.13417794},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,AV$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-9903038.4770820197},{"$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:$AJV246),11)/Scale","v":-3200526.9634329099},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BC$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-2049830.7730082099},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BD$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-2285688.0354355099},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BE$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-2521545.2978628199},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BF$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-2757402.5602901201},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BG$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-2993259.8227174198},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BH$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-3229117.0851447298},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BI$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-3464974.34757203},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BJ$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-3700831.6099993298},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BK$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-3936688.8724266398},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BL$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-4137735.5917485799},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BM$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-2881625.1920622},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BN$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":-459850.79379384097},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BO$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.5954000000000001E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BP$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.5968000000000001E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BQ$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.5982000000000001E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BR$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.5997E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BS$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.6011E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BT$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.6025E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BU$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.6039E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BV$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.6053E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BW$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.6067E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BX$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.6081E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BY$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.6095E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,BZ$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.6109E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,CA$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.6123E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,CB$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.6137E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,CC$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.6152000000000001E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,CD$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.6166000000000001E-7},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$AJV$13,CE$6,DataFromEngine!$J246:$AJV246),11)/Scale","v":1.6180000000000001E-7}]
[null," Property Tax Rate",null,{"$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:$AJV246),11)*12)","v":7.8166395513710172E-4},{"$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:$AJV246),11)*12)","v":6.2079251140433785E-3},{"$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:$AJV246),11)*12)","v":1.3473361310313056E-2},{"$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:$AJV246),11)*12)","v":1.6626413696439999E-2},{"$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:$AJV246),11)*12)","v":1.6661333091485309E-2},{"$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:$AJV246),11)*12)","v":1.6701056813317496E-2},{"$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:$AJV246),11)*12)","v":1.6746349096949106E-2},{"$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:$AJV246),11)*12)","v":1.679842188763539E-2},{"$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:$AJV246),11)*12)","v":1.6863734074007892E-2},{"$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:$AJV246),11)*12)","v":1.6948489531677817E-2},{"$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:$AJV246),11)*12)","v":1.6941830692082448E-2},{"$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:$AJV246),11)*12)","v":1.6813692226082692E-2},{"$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:$AJV246),11)*12)","v":1.6788152299823351E-2},{"$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:$AJV246),11)*12)","v":1.6841633127287776E-2},{"$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:$AJV246),11)*12)","v":1.6928932275324719E-2},{"$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:$AJV246),11)*12)","v":1.703055238162593E-2},{"$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:$AJV246),11)*12)","v":1.7150332226802515E-2},{"$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:$AJV246),11)*12)","v":1.7293617206444727E-2},{"$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:$AJV246),11)*12)","v":1.7468078873840932E-2},{"$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:$AJV246),11)*12)","v":1.7679426193822231E-2},{"$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:$AJV246),11)*12)","v":1.7820939389192925E-2},{"$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:$AJV246),11)*12)","v":1.778703574400875E-2},{"$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:$AJV246),11)*12)","v":1.7778485150054667E-2},{"$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:$AJV246),11)*12)","v":1.7989472256633665E-2},{"$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:$AJV246),11)*12)","v":1.8365965285015003E-2},{"$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:$AJV246),11)*12)","v":1.8889882683183822E-2},{"$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:$AJV246),11)*12)","v":1.9668896115025127E-2},{"$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:$AJV246),11)*12)","v":2.0949268244080287E-2},{"$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:$AJV246),11)*12)","v":2.3444639978389872E-2},{"$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:$AJV246),11)*12)","v":3.0445882370575311E-2},{"$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:$AJV246),11)*12)","v":0.16757070341951619},{"$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:$AJV246),11)*12)","v":-2.6245642858701624E-3},{"$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:$AJV246),11)*12)","v":7.0534385798958332E-3},{"$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:$AJV246),11)*12)","v":1.0039397878353666E-2},{"$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:$AJV246),11)*12)","v":1.1491102577840116E-2},{"$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:$AJV246),11)*12)","v":1.2349353182034502E-2},{"$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:$AJV246),11)*12)","v":1.2916295683020745E-2},{"$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:$AJV246),11)*12)","v":1.3619176308635022E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AU$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AU$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AU$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.3852052227056631E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AV$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AV$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AV$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.4037846318359498E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AW$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AW$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AW$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.4189525935901733E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AX$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AX$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AX$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.4315696869921849E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AY$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AY$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AY$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.4422294873634584E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AZ$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AZ$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,AZ$6,DataFromEngine!$J246:$AJV246),11)*12)","v":1.4624204106235692E-2},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BA$6,DataFromEngine!$J246:$AJV246),11)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BA$6,DataFromEngine!$J232:$AJV232),11)/ROUND(SUMIF(DataFromEngine!$J$13:$AJV$13,BA$6,DataFromEngine!$J246:$AJV246),11)*12)","v":2.0608476681758671E-2},{"$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:$AJV246),11)*12)","v":4.813428333656887E-2},{"$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:$AJV246),11)*12)","v":3.0303976941583387E-2},{"$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:$AJV246),11)*12)","v":1.4003509073401723E-2},{"$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:$AJV246),11)*12)","v":1.4161258027343988E-2},{"$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:$AJV246),11)*12)","v":1.4292020543423791E-2},{"$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:$AJV246),11)*12)","v":1.4402175901490323E-2},{"$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:$AJV246),11)*12)","v":1.4496239590837423E-2},{"$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:$AJV246),11)*12)","v":1.457749764179429E-2},{"$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:$AJV246),11)*12)","v":1.4648398398246243E-2},{"$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:$AJV246),11)*12)","v":1.471080345749548E-2},{"$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:$AJV246),11)*12)","v":1.4890380343763105E-2},{"$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:$AJV246),11)*12)","v":2.2012950723258186E-2},{"$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:$AJV246),11)*12)","v":9.3281436359744438E-2},{"$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:$AJV246),11)*12)","v":-70162167910.709076},{"$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:$AJV246),11)*12)","v":1.5655985805239536E-2},{"$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:$AJV246),11)*12)","v":1.5704758875639373E-2},{"$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:$AJV246),11)*12)","v":1.5690932391460629E-2},{"$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:$AJV246),11)*12)","v":1.5677130231565577E-2},{"$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:$AJV246),11)*12)","v":1.5663270877860808E-2},{"$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:$AJV246),11)*12)","v":1.5649517317344361E-2},{"$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:$AJV246),11)*12)","v":1.5698081864666334E-2},{"$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:$AJV246),11)*12)","v":1.5684321902035229E-2},{"$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:$AJV246),11)*12)","v":1.5670586040534167E-2},{"$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:$AJV246),11)*12)","v":1.5656874216897411E-2},{"$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:$AJV246),11)*12)","v":1.5705262504461723E-2},{"$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:$AJV246),11)*12)","v":1.5691544345668804E-2},{"$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:$AJV246),11)*12)","v":1.5677850130906949E-2},{"$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:$AJV246),11)*12)","v":1.5664098978944274E-2},{"$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:$AJV246),11)*12)","v":1.5650452605315793E-2},{"$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:$AJV246),11)*12)","v":1.5698635640229296E-2}]
[null,"Property Tax",{"$f":"SUM(D9:CE9)","v":6431730.2824632805},{"$f":"IF(ISERROR(D7*D8),0,D7*D8)","v":0},0,0,0,11646.060262741426,234700.04864880876,557000.82022961602,650119.8033999108,614953.84698095033,580522.7865611458,546771.50494056544,513649.01870926248,481101.35181554273,448950.61553047941,416973.88123965915,387851.9367846417,363043.62386372034,340226.68131541798,317892.52515208366,295558.36898875149,273224.2128254181,250890.05666208628,228555.90049875301,206221.74433542026,183942.11935209,162784.3375416284,144296.15362982106,127999.76071672795,112292.87289656299,96585.985076398327,80879.097256233174,65172.209436067809,{"$f":"IF(ISERROR(AJ7*AJ8),0,AJ7*AJ8)","v":49465.321615902758},33758.433795737445,18051.545975572553,2344.6581554073914,-13362.229664757711,-29069.117484922874,-44776.005305087958,-60482.893125253147,-76189.780945418301,-91896.668765583483,-107603.55658574803,-123310.44440591332,-139017.33222607829,-154724.22004624322,-170431.10786640848,-186137.99568657373,-201844.883506738,-211864.88737295163,-154055.07168420809,{"$f":"IF(ISERROR(BC7*BC8),0,BC7*BC8)","v":-62118.024479388841},-32007.653143186923,-35708.253590671346,-39408.854038155754,-43109.454485640017,-46810.054933124571,-50510.655380608972,-54211.25582809325,-57911.856275577797,{"$f":"IF(ISERROR(BL7*BL8),0,BL7*BL8)","v":-61612.456723062052},-63433.073355764616,-42895.542556258137,{"$f":"IF(ISERROR(BO7*BO8),0,BO7*BO8)","v":-11193.672268474527},2.4999478133806493E-9,2.5099345635046847E-9,2.5100784546619568E-9,2.5100653213759645E-9,2.5100391581771943E-9,2.5100260825288621E-9,2.5200130817348864E-9,2.52E-9,2.5199869411782991E-9,2.519973905209638E-9,2.5299607368437391E-9,2.5299476948521813E-9,2.5299346756244544E-9,2.5300652670790792E-9,2.5300521681753511E-9,2.5400392465891001E-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):",44899555.67841088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143450.83787001786,143450.83787001786,261695.79416821478,261695.79416821478,261695.79416821478,261695.79416821478,394483.7650804228,394483.76508042286,457758.10457369982,487449.76077412849,930067.71186690987,1626597.3429733412,1811265.8207049146,1796670.4404574516,1696951.5396789578,1929309.0401685319,2226866.0692027877,2165623.1718854052,2191048.5607220298,2356286.9514863244,2381136.6952476259,2430836.1827702294,2256887.9764411175,2356286.9514863244,2449624.8658229676,2449624.8658229676,1882410.9202850673,992682.99750218645,508546.54271655751,284850.1283074544,89890.933059343472,89890.933059343472,89890.933059343457,4838447.8557621334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,6,"Cost Type"]
[null,null,null,null,null,null,7,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143450.83787001786,143450.83787001786,261695.79416821478,261695.79416821478,261695.79416821478,261695.79416821478,394483.7650804228,394483.76508042286,457758.10457369982,487449.76077412849,930067.71186690987,1626597.3429733412,1811265.8207049146,1796670.4404574516,1696951.5396789578,1929309.0401685319,2226866.0692027877,2165623.1718854052,2191048.5607220298,2356286.9514863244,2381136.6952476259,2430836.1827702294,2256887.9764411175,2356286.9514863244,2449624.8658229676,2449624.8658229676,1882410.9202850673,992682.99750218645,508546.54271655751,284850.1283074544,89890.933059343472,89890.933059343472,89890.933059343457,4838447.8557621334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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):",44899555.67841088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143450.83787001786,143450.83787001786,261695.79416821478,261695.79416821478,261695.79416821478,261695.79416821478,394483.7650804228,394483.76508042286,457758.10457369982,487449.76077412849,930067.71186690987,1626597.3429733412,1811265.8207049146,1796670.4404574516,1696951.5396789578,1929309.0401685319,2226866.0692027877,2165623.1718854052,2191048.5607220298,2356286.9514863244,2381136.6952476259,2430836.1827702294,2256887.9764411175,2356286.9514863244,2449624.8658229676,2449624.8658229676,1882410.9202850673,992682.99750218645,508546.54271655751,284850.1283074544,89890.933059343472,89890.933059343472,89890.933059343457,4838447.8557621334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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):",44899555.678410903,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,119001.03439032476,397693.25501907011,957908.96815909445,1676325.306892653,1710589.3891975493,1799648.1738103973,1907066.3910084334,2036693.3849124215,2440637.480844256,2483875.2312323828,2520048.1401118236,2790509.2509365892,2711824.0560508724,2761832.85850963,2586802.0499039791,2583130.0587063986,2400755.2677055863,2297065.6715904907,1586744.3869357044,1189372.4575072643,278251.99104281899,87808.74085990194,87808.74085990194,87808.740859901911,5400354.6513634427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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:",4542103.4733788474,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,237.80213210589804,237.80213210589804,237.80213210589804,710.51079234418989,1700.0127807496533,1706.0562946670962,7146.4822386583583,7326.7181200359428,7493.3501765099008,9639.063787739211,9807.4744755226293,10694.147635340105,11621.231060174197,20765.861194735691,21835.097130168295,22989.495241477449,23517.445494096173,24941.790979598485,26050.481058599384,27080.573246435953,36577.639567448256,43388.831481463625,39685.356391383939,40612.884867423651,41520.213627879413,42123.096720602203,42992.191253103578,42614.834929467776,23987.654558773946,23848.026356657509,23834.69312237385,26030.965835808493,25994.635593415253,32451.131190778848,25906.809087506252,25795.241737583649,25724.272393763229,25658.358909613522,25595.162215440239,25536.77966180952,26175.190650597426,26120.364013938572,26063.021304276954,26015.224715226428,25957.550469803446,32246.613893767804,20482.427680826517,20427.784642790823,20372.288173193749,20316.657927971079,20260.955797786712,20205.126287749106,20038.102721744963,19982.179123847229,19926.322100036192,19870.212490445472,19814.364238911901,19757.757042558391,19755.915181601129,19701.152043190814,19646.411486170899,19591.67446878997,19536.939353450707,19482.207608521348,19318.767058062153,19264.037802652521,19209.306785724435,19154.582452095114,19099.851203056765,19045.140035334894,19038.693338584762,18985.011296585471,18931.328657093407,18877.645923944187,18823.963140467855,18770.280267812097,18610.093262864499,18556.410324337237,18502.727432418909,18449.044363663696,18395.361477886898,18341.678060768078,18333.112397351564,18280.398824775657,18227.685268009129,18174.971713720726,18122.258160763948,18069.54461016682,17912.368742071103,17859.655193216899,17806.941643129456,17754.228097721021,17701.51454747107,17648.801011280168,17638.180168050094,17586.340905024401,17534.501641580398,17482.662378070818,17430.823114526014,17378.983850918776,17224.570882558291,17172.731618904931,17120.892355284199,17069.05309153967,17017.213827923239,16965.37456393482,16952.608586532155,16901.158764377768,16849.708942234447,16798.259120092862,16746.809297952215,16695.359475813209,16543.040310755048,16491.590488617272,16440.140666478626,16388.690844343259,16337.241022204496,16285.791200075586,16270.650150533147,16219.244553450044,16167.838956366646,16116.433359283204,16065.027762199736,16013.622165116227,15862.123925117859,15810.718328034314,15752.379942375463,15678.316296079953,15564.242053583306,15354.141279064483,15080.710221050726,14757.854833523583,14440.498503416147,14117.274213631876,13790.249920620383,13485.433240920092,13195.083651419893,13090.421895241469,13000.283719609512,12915.065698687642,12834.386320320385,12762.817262220444,12730.636082421583,12673.614822038217,12619.876688698325,12574.039306228893,12526.318237273548,12482.384161233309,12356.886987580332,12314.431510015876,12247.91839846626,11918.015020693649,11882.985098561021,11847.361295472199,11841.019048404434,11805.42469070918,11769.91189151757,11734.355133268265,11698.808493604985,11662.934221610903,11554.454274879976,11518.766988036828,11485.284310226223,11455.342884402435,11419.435456140678,11383.543765151075,11375.193489586196,11339.301019485585,11303.406391386025,11267.512926422076,11231.61919372519,11195.734130022871,11090.042281155858,11054.152269915996,11018.20392577693,10982.161881806218,10946.277695402863,10910.393092598824,10900.208202414726,10864.323620225592,10828.439095136077,10792.554539270548,10756.669990489105,10720.785212330218,10615.099438982754,10579.214791733339,10543.331687944506,10507.451063408342,10471.566262036544,10435.68147168251,10423.321937565835,10387.437146666342,10351.552354256017,10315.667562660014,10279.782770876564,10243.897985162335,10138.212051059534,10102.327261881504,10066.442431864243,10030.557536247146,9994.6727511471217,9958.7879657555677,9935.9405444603217,9900.0557590832032,9864.1709737460587,9828.2861883873702,9792.4014030336402,9756.5166175193226,9650.8306876700317,9614.9459022473602,9579.0611179052794,9543.1763352989383,9507.291549768368,9471.406764245512,9436.2681309680938,9400.3833454448559,9364.4985599205593,9328.6137743968338,9292.7289888729756,9256.8442033533702,9151.1582733915293,9115.2734878694973,9079.3887023188727,9043.5039167223204,9007.6191312031424,8971.7343456837607,8934.707799413165,8898.8230138937943,8862.938228374449,8827.0534428550909,8791.1686573357347,8755.2838718162657,8649.5979418574079,8613.7131563380008,8577.8283708193539,8541.9435853019222,8506.0587997824423,8470.1740142629696,8434.4088764885219,8398.7029655737406,8362.9970546589593,8327.291143744178,8291.585232829395,8255.8793219146191,8150.3722665603718,8114.6663556455906,8078.9604447307893,8043.2545338159571,8007.5486229011776,7971.8427119863991,7937.8846450714645,7905.6760208640662,7873.4673966566679,7841.2587724492687,7809.0501482418704,7776.8415240344711,7675.1726089881649,7642.9639847807675,7610.7553605733674,7578.54673636597,7546.3381121585717,7514.1294879511725,7484.5122830114697,7457.4864550384273,7430.4606270653831,7403.4347990923388,7376.4089711192946,7349.3831431462504,7259.5683843831084,7232.5425564100615,7205.5167284370182,7178.490900463974,7151.4650724909297,7124.4392445178855,7098.3263203092811,7073.1263009843788,7047.9262816594774,7022.7262623345769,6997.5262430096755,6972.3262236847731,6894.3525514361381,6869.1525321112376,6843.9525127863353,6818.7524934614339,6793.5524741365343,6768.352454811632,6743.1336581041869,6717.8960839845795,6692.658509864973,6667.4209357453674,6642.1833616257618,6616.9457875061571,6542.6193318809328,6517.3817577613272,6492.1441836417207,6466.9066095221133,6441.6690354025086,6416.4314612829021,6391.1943840038466,6365.9578035661216,6340.7212231283993,6315.4846426906752,6290.2480622529538,6265.0114818152297,6190.6860198718878,6165.4494394341646,6140.2128589964404,6114.9762785587181,6089.739698120994,6064.5031176832708,6039.2665240993856,6014.0299173693147,5988.7933106392447,5963.5567039091748,5938.3200971791048,5913.0834904490348,5838.7580022133461,5813.5213954832761,5788.2847887532062,5763.0481820231362,5737.8115752930653,5712.5749685629944,5687.338362180767,5662.1017561463796,5636.8651501119921,5611.6285440776046,5586.391938043218,5561.1553320088306,5486.8298444688253,5461.5932384344387,5436.3566324000512,5411.1200263656647,5385.8834203312772,5360.6468142968897,5335.4102082532982,5310.1736022005043,5284.9369961477096,5259.7003900949157,5234.463784042121,5209.2271779893263,5134.9016904309128,5109.665084378119,5084.4284783253252,5059.1918722725304,5033.9552662197348,5008.7186601669409,4983.482054114389,4958.2454480620818,4933.0088420097754,4907.7722359574673,4882.53562990516,4857.2990238528528,4782.9735362949259,4757.7369302426187,4732.5003241903105,4707.2637181380042,4682.027112085696,4656.7905060333878,4638.4732590506583,4613.2366529983374,4588.0000469460165,4562.7634408936974,4537.5268348413774,4512.2902287890565,4437.9647412311178,4412.7281351787969,4387.491529126477,4362.254923074157,4337.0183170218361,4311.7817109695161,4420.33817189808,4395.10156584576,4369.8649597934391,4344.62835374112,4319.3917476887991,4294.15514163648,4219.8296540785423,4194.5930480262214,4169.3564419739014,4144.1198359215814,4118.8832298692614,4093.646623816941,4239.7408329896971,4214.504226937378,4189.2676208850571,4164.031014832738,4138.7944087804171,4113.5578027280972,4039.2323151701589,4013.9957091178399,3988.759103065519,3963.5224970131994,3938.285890960879,3913.049284908559,3915.3852215193479,3890.1486154670274,3864.912009414707,3839.6754033623879,3814.4387973100675,3789.2021912577479,3714.8767036998092,3689.6400976474893,3664.4034915951693,3639.1668855428488,3613.9302794905284,3588.6936734382089,3547.0192602297698,3521.7826541774493,3496.5460481251298,3471.3094420728089,3446.0728360204889,3420.8362299681689,3346.5107424102303,3321.2741363579103,3296.0375303055912,3270.8009242532703,3245.5643182009503,3220.3277121486303,3195.5260426015075,3170.2894365491875,3145.0528304968666,3119.8162244445471,3094.5796183922271,3069.3430123399071,2995.0175247819689,2969.7809187296489,2944.5443126773284,2919.3077066250089,2894.071100572688,2868.834494520368,2843.586380256414,2818.349774204094,2793.1131681517741,2767.8765620994532,2742.6399560471336,2717.4033499948141,2643.0778624368754,2617.8412563845559,2592.6046503322355,2567.3680442799155,2542.1314382275955,2516.894832175275,2491.6585306247234,2466.4219245724034,2441.185318520083,2415.9487124677635,2390.7121064154435,2365.475500363123,2291.1500128051848,2265.9134067528648,2240.6768007005448,2215.4401946482253,2190.2035885959049,2164.9669825435858,2139.7303684342951,2114.4937623819746,2089.2571563296556,2064.0205502773351,2038.7839442250151,2013.5473381726958,1939.2218506147576,1913.9852445624383,1888.7486385101183,1863.5120324577983,1838.2754264054784,1813.0388203531588,1787.8022145140224,1762.5656084617028,1737.3290024093833,1712.0923963570638,1686.8557903047438,1661.6191842524233,1587.2936966944865,1562.057090642166,1536.820484589847,1511.583878537527,1486.3472724852065,1461.1106664328868,1435.8740603749261,1410.6374543226066,1385.4008482702868,1360.1642422179671,1334.9276361656471,1309.6910301133271,1235.3655425553895,1210.1289365030696,1184.8923304507503,1159.6557243984303,1134.4191183461105,1109.1825122937912,1083.9459062416199,1058.7093001893002,1033.4726941369802,1008.2360880846602,982.99948203234078,957.76287598002114,883.43738842208325,858.20078236976315,832.9641763174435,807.72757026512375,782.4909642128041,757.254358160484,732.01775210816015,706.78114605584051,681.54454000352041,656.30793395120088,631.07132789888078,605.83472184656091,531.50923428862336,506.27262823630338,481.03602218398396,455.79941613166369,430.56281007934427,405.32620402702412,380.08959797470459,354.85299192238438,329.61638587006479,304.37977981774509,279.14317376542505,253.90656771310537,179.58108015516731,154.34447410284778,129.10786805052746,103.87126199820783,78.634655945887957,53.398049893568434,28.161443841248229,2.9248377889283601,-22.311768263391166,-47.548374315711605,-72.784980368031015,-98.021586420351341,-172.34707397828865,-197.58368003060841,-222.82028608292885,-248.05689213524826,-273.29349818756856,-298.5301042398882,-323.76671029220785,-349.00331634452795,-374.23992239684759,-399.47652844916769,-424.71313450148733,-449.94974055380766,-524.27522811174515,-549.51183416406457,-1213.318548752374,-2782.8504059916822,-5139.2975300872295,-7823.2843616557539,-7702.6312904716715,-8294.1368869263461,-9194.0188341370795,-9781.1409294102086,-13428.713885751324,-14699.364048241248,-17599.373925759639,-19882.799565129986,-19313.87124358278,-19486.725416803252,-17930.605194404041,-17724.576452641497,-16605.052566720202,-15901.363387148362,-10843.805699542771,-7864.9027266123503,-841.86335587585586,433.2802471740153,1058.6273557758755,1256.4831814218712,-30682.732071718718,1864.9074857293997,1737.0436947541245,1731.2761467293208,1628.4768370328973,1566.6409103490789,1118.0721463139455,851.95802625171234,241.29090335432949,128.52157369507898,315.75372336141356,304.5844182701635,3144.466824408772,244.84786615004504,242.12781890574973,236.17726440641204,232.79412385187433,228.32711180040707,234.09286541682695,235.03095653223053,245.08575509437318,241.96641649335592,224.62958508848831,218.82195849419827,137.57686900470966,208.19623693921255,202.1650470286865,196.2193347930218,190.20569001392639,184.22072395556745,177.96500381816267,171.83702131854156,165.46781510591936,159.44719025346996,141.93121457039888,135.98172053081561,132.02826563203416,124.05654991851637,118.11297125721495,112.16713089757276,106.22308800049608,100.27828627820362,94.340648579176701,88.399631003428297,82.464996091602814,76.521137883924411,59.009902272661414,53.064161977739928,47.065607443066106,41.173374165184001,35.227477352185666,29.281640382642209,23.335755853100423,17.389891401710202,11.443837393695155,5.4978728155999237,-0.44826064472633448,-6.3941500610612625,-23.90551109235405,-29.851350709562244,-35.795792887278935,-41.743048274533031,-47.688883750347642,-53.634720809591215,-59.580556610420203,-65.526392942507258,-71.472224259016983,-77.418057941799646,-83.363887156038942,-89.309722827565849,-106.82108054030478,-112.76691752949233,-118.71279149425992,-124.65859102284999,-130.6044281216173,-136.55026517848751,-142.49610226865468,-148.44193934476525,-154.3877765535857,-160.33361369979522,-166.27945096424085,-172.22528805782912,-189.73664585837554,-195.68248291709943,-201.62831899746715,-207.5741570473806,-213.51999410320516,-219.46583116013801,-225.41166821619026,-231.35750527261405,-237.30334232552667,-243.24917938009588,-249.19501643153643,-255.14085348749799,-272.65221128572108,-278.59804834260495,-284.54388542537578,-290.48972245603318,-296.43555951299413,-302.38139656992564,-308.32723362688017,-314.27307068382515,-320.21890774086313,-326.16474479785683,-332.11058185493351,-338.05641891189049,-355.56777671017517,-361.51361376710781,-367.45945082335538,-373.40528788098203,-379.35112493791308,-385.29696199484448,-391.24279905177508,-397.18863610870625,-403.13447316563509,-409.08031022256495,-415.02614727949231,-420.97198433642308,-438.48334213470616,-444.42917919163767,-661.61174511256911,-1177.6538782982063,-1951.0298682305227,-2830.3687383262873,-2785.1486164993939,-2976.546133720783,-3270.6804114900565,-3458.6163312666063,-4655.7850077640132,-5070.2555331672347,-6014.9750806917209,-6761.6087248512858,-6566.3235329347672,-6616.7589188414377,-6098.4403741760188,-6024.2348180820827,-5646.5726461249942,-5406.7748675299626,-3731.7132236106413,-2745.9468429776621,-430.44419476761999,-5.8636586161427946,206.68344765160384,273.87307325890333,-10309.740485069258,488.73062823250342,449.20000659207443,449.55608071535033,417.81550100379997,399.07286120688809,253.15476879326795,167.45923221981585,-29.982493428032903,-65.000818291489097,2.7596572823227756,1.0044797933258713,942.17528661194979,-14.782867147475599,-13.736949283058571,-13.746370833834645,-12.906530295400746,-12.410609022325099,-8.5496861780171596,-6.2822233203353353,-1.0580098155937916,-0.13144171017018319,-7.301921001860863E-2,-2.657805422365269E-2,-24.929506870901161,0.39114758518490433,0.36347309938810402,0.3637223891096113,0.34150061066678872,0.32837877128056614,0.2262206018368233,0.16622462052268017,2.7994433091067458E-2,3.4778847599937447E-3,1.932053384842242E-3,7.0324264342975043E-4,0.65962281298665093,-1.0349577724265998E-2,-9.6173240835385736E-3,-9.6239201701798296E-3,-9.0359425547078803E-3,-8.688744968663991E-3,-5.9856887292737363E-3,-4.3982237960948443E-3,-7.4071923582828619E-4,-9.2023108090813423E-5,-5.112115020049479E-5,-1.8607406463123132E-5,-1.7453303677627603E-2,2.7384492721849142E-4,2.5446984656868322E-4,2.546443758659563E-4,2.3908676974984623E-4,2.2990008790155613E-4,1.5837851431905586E-4,1.1637495243625303E-4,1.9599133373781637E-5,2.4349445015467743E-6,1.3526982946755921E-6,4.9240021003747629E-7,4.6180611397921625E-4,-7.2457484748949075E-6,-6.7330931160843272E-6,-6.7377110740605417E-6,-6.3260642632025984E-6,-6.0829890574013975E-6,-4.1905624688267092E-6,-3.0791683334920231E-6,-5.1852650391080234E-7,-6.4370282726889269E-8,-3.5734555646771862E-8,-1.2971476681995194E-8,-1.2219111413758066E-5,1.9177623897367104E-7,1.7821162733955722E-7,1.7833381994265833E-7,1.6744184611383638E-7,1.6101019622497066E-7,1.1093749863113489E-7,8.1530545709401986E-8,1.3777192850393355E-8,1.7604403823305928E-9,1.0027634974081938E-9,4.0046697597605914E-10,3.2336908777179354E-7,-5.0170522322638667E-9,-4.6581354579750737E-9,-4.6613649691190863E-9,-4.373164911217748E-9,-4.2029828886946148E-9,-2.8780796438295965E-9,-2.0999821060525466E-9,-3.0725719023161644E-10,1.0703971801515735E-11,3.0762479135386863E-11,4.6702603264797589E-11,-8.4988887849738388E-9,1.9005486026654046E-10,1.8056174092137414E-10,1.8065083885496287E-10,1.7302884995879407E-10,1.6852956175926294E-10,1.3347690301874734E-10,1.1289246141959577E-10,6.5461465307892042E-11,5.7052011849148258E-11,5.6532013165565857E-11,5.6113891730260879E-11,2.8222979394889041E-10,5.2328152892855653E-11,5.2582982899771395E-11,5.2584272026466482E-11,5.2789592817796155E-11,5.2912288444170893E-11,5.384341162288718E-11,5.4391712704949709E-11,5.5650360762455537E-11,5.5876517488989943E-11,5.590101621947255E-11,5.5915726127758505E-11,4.9936454258519305E-11,5.6023188195082375E-11,5.6020092130487217E-11,5.6023704636160605E-11,5.6021918561699631E-11,5.6022318709533717E-11,5.6001328251493142E-11,5.5990467082794462E-11,5.5960810473314532E-11,5.5958473089986475E-11,5.5968564679655651E-11,5.5971822077875436E-11,5.6133677363378531E-11,5.5976271913734953E-11,5.5980000449469792E-11,5.5983551479648095E-11,5.5987245353671344E-11,5.599088138129966E-11,5.5995083394115346E-11,5.5999017390786018E-11,5.6003448705818522E-11,5.6007157167210376E-11,5.6017629962925823E-11,5.602119038907728E-11,5.602055439108461E-11,5.6028365879248238E-11,5.6031913839326686E-11,5.6035466496117141E-11,5.6039015373327886E-11,5.6042565781126526E-11,5.6046101213228164E-11,5.6049643736908638E-11,5.6053173101783436E-11,5.6056721593019383E-11,5.6067184302205406E-11,5.6070736710382909E-11,5.6074400153933595E-11,5.6077840081046118E-11,5.6081392819069956E-11,5.6084945432821047E-11,5.6088498146577997E-11,5.6092050819836326E-11,5.6095603889344431E-11,5.6099156771212754E-11,5.6102710001256771E-11,5.6106262725226435E-11,5.611672570129719E-11,5.6120278321626454E-11,5.6123828004012927E-11,5.6127383600537299E-11,5.6130936212138987E-11,5.6134488827028867E-11,5.6138041439272655E-11,5.6141594052588009E-11,5.6145146655418785E-11,5.6148699263214415E-11,5.615225186179749E-11,5.6155804473771041E-11,5.6166267442780148E-11,5.6169820057495985E-11,5.6173372749948374E-11,5.6176925285915511E-11,5.6180477900862273E-11,5.6184030515722025E-11,5.6187583130651791E-11,5.6191135745553206E-11,5.6194688360732037E-11,5.6198240975779502E-11,5.6201793591070726E-11,5.6205346206007639E-11,5.6215809175203612E-11,5.6219361790067972E-11,5.6222914402875457E-11,5.6226467019823473E-11,5.6230019634681719E-11,5.6233572249542273E-11,5.6237124864400966E-11,5.6240677479260422E-11,5.6244230094112529E-11,5.6247782708968114E-11,5.6251335323817249E-11,5.6254887938675754E-11,5.6265350907866776E-11,5.6268903522727201E-11,5.6272456137642058E-11,5.6276008752447359E-11,5.6279561367307945E-11,5.628311398216848E-11]
[null,null,null,null,null,null,73,"Depreciation:",68258886.714149773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,525.43307158146604,2243.4870528792894,6924.1057237031164,15644.534428891093,24748.593375621742,34168.562856861514,43810.923020014052,54078.586310328828,64975.675423315806,75243.665012071113,83555.178479953785,92348.879984324682,100811.40952861719,109408.19974495987,117498.1345930934,125463.60293906799,132707.12953972211,139561.92266176999,144279.10832892489,147915.60436130996,148970.11862008495,149304.23817602842,149639.53165614992,149975.84605199521,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,170196.19394046476,169917.08360935625,169041.3026229289,166103.99587443931,160156.71615206305,153777.52852496324,147308.85454402768,140965.22127414402,134225.70352548754,128267.99950161882,123439.9928133003,121695.0621639021,120364.95093935764,119185.02504622743,118007.28173046475,116833.43051112695,115813.95974337441,115095.11950688729,114525.55789201292,114176.10784942101,113780.54525754621,113384.52398421359,113258.98161438778,113132.94552754977,113006.48273805869,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105381.1741608287,105193.04894243194,104549.67166676979,103217.46991010629,101097.69163115707,99014.582436455574,96758.569472628005,94237.365742560098,91540.457585003824,87764.543352625507,83606.038841248359,78585.946835165974,72880.09998731743,67312.401122675146,61640.345465037193,56352.92787135153,51042.372490255621,46053.512863925389,41247.525735698771,37907.599126504057,35429.710384454869,34926.792761923833,34767.494112367414,34607.67608723828,34447.404346777723,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24828.127039900879,24769.929517824687,24571.033798616336,24159.923632945618,23506.552929083096,22864.79080415373,22169.508267677102,21391.985104476134,20560.747720374104,19397.276863634168,18115.798474574534,16569.307662172443,14811.564230194563,13096.659443674542,11349.668200732494,9721.0021656224217,8085.5599684962835,6549.7332306595226,5070.4888517126055,4042.6798363443527,3279.6351378832674,3124.0597749719145,3074.7812384106796,3025.3418702563317,2975.7620043627003,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11,-1.0671404500802357E-11]
[null,null,null,null,null,null,78,"State Taxes:",2210308.5274052145,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-10.331821236860883,-270.69307918930662,-2444.9980724137645,2131.4289837045899,3509.9350155060793,4886.0717392637489,6235.4263313496613,7573.8127475605606,8891.285906759811,9946.8346082936878,10520.076802042722,10645.816756871322,9996.9151145332762,7798.7573098514822,1470.8384310266683,14077.29921978914,15346.327285891131,16474.746528393749,17155.245958774372,17588.804374875079,17596.058990381192,17510.538785065553,17428.020380688191,17342.613242428517,16406.687810221061,16353.311211924485,16409.206113885015,18005.382092676635,17863.267396988795,17724.873143435085,17598.330633598915,17478.322064739223,17369.593290284087,17263.319293157532,17156.965869815736,17050.68888098903,16966.916198902418,16859.791697327895,16749.775924187259,18134.498716054273,18032.053440812564,17929.509724453714,17826.652416631976,17723.622223861123,17620.293573132294,17516.899970170947,17413.508468789219,17310.114944986824,17206.12596800553,17102.754868984568,16999.460271624601,18289.733314436227,18188.394819692425,18087.058929653434,17985.731337094374,17884.408318988269,17783.093197936803,17681.779795490304,17580.46633743701,17479.152932896002,17377.855283760939,17276.541285870953,17175.225263783657,18374.603650577072,18275.230554238977,18175.85738898164,18076.484004176957,17977.110498334441,17877.736783539644,17778.363023271377,17678.989264474447,17579.615504261601,17480.24132716826,17380.867582655144,17281.493891701328,18396.092510253478,18298.512492455877,18200.932476481852,18103.352466316937,18005.772459354623,17908.19245792109,17810.612457690764,17713.032457421508,17615.45245718972,17517.872467988382,17420.29246734118,17322.712465276829,18358.145027075901,18262.182641550549,18166.220255976958,18070.257870249654,17974.295484437611,17878.333098479285,17782.370712489119,17686.408326499979,17590.445940509853,17494.483554227863,17398.521168248732,17302.558782307096,18263.677899954375,18168.431509735805,18073.185119518515,17977.93872930529,17882.692339094301,17787.445948887187,17692.199558680921,17596.953168474625,17501.706778268355,17406.460388069798,17311.21399786324,17215.967607655679,18107.035663447579,18011.867621241268,17916.699579034925,17821.531536828468,17726.363494621954,17631.195452415341,17536.027410208702,17440.859368002068,17288.921936550421,17076.972679117982,16683.815614650703,16009.952696856588,16196.293239611543,15431.795612635669,14724.600788213133,13928.560823894524,13189.111177927303,12429.118381150141,12318.485423822676,12145.116892212593,11982.059169560778,11816.25065805839,11673.286393296414,11583.602824098958,12372.74797810957,12280.441317604786,12180.869160666025,12085.213019380335,11988.655481583211,11921.284496073224,11834.922459117117,11750.894228971718,11470.472264897553,10874.58407066321,10810.16675318086,10744.34750837474,11479.886040332822,11414.136201266478,11348.578603756298,11282.917390347329,11217.280027458382,11150.870402373506,11084.963271414979,11018.994389045914,10958.221990822591,10905.796677970839,10839.308900244481,10772.858216843719,11454.841076755174,11388.388556911781,11321.930950448872,11255.476085613021,11189.020589703838,11122.585527482515,11056.137169507256,10989.690445444747,10923.106224900364,10856.301144474517,10789.868150134662,10723.434174296715,11355.524952555035,11289.091025308482,11222.657232651443,11156.223367452265,11089.789518950985,11023.355129784113,10956.92109241652,10890.487011816376,10824.0565693073,10757.631970644914,10691.197526762886,10624.763108850824,11200.568584003726,11134.134164805964,11067.699742047025,11001.26532120752,10934.830899926194,10868.396492950622,10801.962076666607,10735.52766152651,10669.093150124261,10602.658484096628,10536.224078568794,10469.789672353805,10812.852271868471,10746.417865687501,10679.983459600755,10613.549053463226,10547.114647337388,10480.680240833026,10414.245834574958,10347.811428286625,10281.37702454534,10214.942624895371,10148.508218352703,10082.073811828217,10117.351161843797,10050.916755318411,9984.4823487905305,9918.0479422639946,9851.613535737144,9785.1791292203161,9718.7447226969671,9652.310316174422,9585.8759095844816,9519.4415028862859,9453.0070963704675,9386.5726898541725,9317.4470389701273,9251.0126324538505,9184.5782259376429,9118.1438194213988,9051.7094129051638,8985.2750063886615,8918.8405998723338,8852.4061933559824,8785.9717868414155,8719.5373803297152,8653.1029738131874,8586.6685672966723,8520.4718682823404,8454.3704586959539,8388.2690491095655,8322.1676395231789,8256.0662299367905,8189.9648203504121,8123.8634107640282,8057.7620011776407,7991.6605915912096,7925.5591820047039,7859.4577724183218,7793.3563628319425,7730.5074562682912,7670.9148210414114,7611.3221858145298,7551.7295505876482,7492.1369153607675,7432.5442801338859,7372.9516449070034,7313.3590096801217,7253.766374453242,7194.173739226364,7134.5811039994815,7074.9884687725998,7020.2019868035504,6970.22155838454,6920.2411299655341,6870.2607015465237,6820.2802731275133,6770.2998447085047,6720.3194162894988,6670.3389878704884,6620.3585594514807,6570.3781310324712,6520.3977026134635,6470.4172741944549,6422.109596007771,6375.4746706916376,6328.8397453755006,6282.2048200593654,6235.5698947432302,6188.9349694270932,6142.3000441109589,6095.6651187948246,6049.0301934786867,6002.3952681625533,5955.7603428464172,5909.1254175302802,5862.446232044088,5815.7227863180287,5768.9993405919713,5722.2758948659121,5675.5524491398546,5628.8290034137963,5582.1055576877388,5535.3821119616805,5488.6586662356221,5441.9352205095629,5395.2117747835055,5348.4883290574462,5301.7660544342916,5255.044950915888,5208.3238473974834,5161.6027438790788,5114.8816403606743,5068.1605368422697,5021.4394333238652,4974.7183298054597,4927.997226287056,4881.2761227686515,4834.5550192502469,4787.8339157318424,4741.1127812266159,4694.3916157345193,4647.6704502424218,4600.9492847503243,4554.2281192582259,4507.5069537661293,4460.7857882740318,4414.0646227819343,4367.3434572898359,4320.6222917977393,4273.9011263056418,4227.1799608135452,4180.4587961413436,4133.7376322890414,4087.0164684367373,4040.2953045844342,3993.574140732132,3946.852976879828,3900.1318130275249,3853.4106491752218,3806.6894853229192,3759.9683214706156,3713.2471576183129,3666.5259937660089,3619.8048298920103,3573.0836659963197,3526.3625021006283,3479.6413382049373,3432.9201743092462,3386.1990104135543,3339.4778465178633,3292.7566826221723,3246.0355187264804,3199.3143548307894,3152.5931909350975,3105.8720270394065,3059.1508631442894,3012.4296992497475,2965.7085353552038,2918.9873714606601,2872.2662075661169,2825.5450436715732,2778.82387977703,2732.1027158824868,2685.3815519879427,2638.6603880934008,2591.9392241988571,2545.2180603043134,2644.2503045719786,2597.529140677404,2550.8079767828294,2504.0868128882566,2457.365648993683,2410.6444850991097,2363.9233212045356,2317.2021573099619,2270.4809934153877,2223.759829520814,2177.0386656262413,2130.3175017316676,4932.4996159741768,4885.778452079604,4839.0572881850312,4792.3361242904584,4745.6149603958847,4698.8937965013129,4652.1726326067392,4605.4514687121673,4558.7303048175945,4512.0091409230226,4465.2879770284489,4418.5668131338762,8579.1273850267062,8532.4062211321325,8485.6850572375588,8438.9638933429869,8392.2427294484132,8345.5215655538395,8298.8004016592677,8252.0792377646958,8205.3580738701221,8158.6369099755484,8111.9157460809765,8065.1945821864028,9482.8066752717878,9436.0855113772159,9389.3643474826422,9342.6431835880685,9295.9220196934948,9249.2008557989247,9202.4796919043511,9155.7585280097792,9109.0373641152055,9062.3162002206318,9015.5950363260599,8968.8738724314862,8883.4071518342716,8836.6859879396961,8789.9648240451243,8743.2436601505506,8696.5224962559787,8649.801332361405,8603.0801684668331,8556.3590045722576,8509.6378406776876,8462.9166767831139,8416.195512888542,8369.4743489939683,8323.7783739742918,8277.0572100797181,8230.3360461851462,8183.6148822905752,8136.8937183960015,8090.1725545014278,8043.451390606856,7996.7302267122814,7950.0090628177104,7903.2878989231367,7856.566735028563,7809.8455711339911,7763.0972812327582,7716.3761173381845,7669.6549534436117,7622.933789549038,7576.2126256544643,7529.4914617598924,7482.7702978653188,7436.0491339707487,7389.327970076175,7342.6068061816031,7295.8856422870294,7249.1644783924557,7202.4440322390274,7155.7228683444564,7109.0017044498827,7062.2805405553108,7015.5593766607371,6968.8382127661644,6922.1170488715916,6875.3958849770179,6828.674721082446,6781.9535571878741,6735.2323932933004,6688.5112293987295,6641.7900465130706,6595.068882618496,6548.3477187239241,6501.6265548293513,6454.9053909347786,6408.1842270402076,6361.4630631456357,6314.741899251062,6268.0207353564911,6221.2995714619183,6174.5784075673446,6127.8572436727745,6081.1360802806948,6034.4149163861221,5987.6937524915502,5940.9725885969801,5894.2514247024073,5847.5302608078337,5800.8090969132627,5754.087933018689,5707.366769124118,5660.6456052295453,5613.9244413349716,5567.2032774403988,5520.4821135325301,5473.7609496379573,5427.0397857433863,5380.3186218488145,5333.5974579542408,5286.8762940596689,5240.1551301650952,5193.4339662705233,5146.7128023759533,5099.9916384813796,5053.2704745868068,5006.5493106922368,4959.8281467980141,4913.1069829034404,4866.3858190088686,4819.6646551142958,4772.9434912197248,4726.2223273251511,4679.5011634305793,4632.7799995360074,4586.0588356414337,4539.3376717468618,4492.6165078522899,4445.8953439577181,4399.1741800631362,4352.4530161685625,4305.7318522739906,4259.0106883794178,4212.289524484846,4165.5683605902732,4118.8471966957004,4072.1260328011281,4025.4048689065576,3978.6837050119852,3931.9625411174115,3885.2413772228397,3838.5202133282687,3791.7990494336937,3745.0778855391204,3698.3567216445504,3651.6355577499771,3604.9143938554048,3558.1932299608311,3511.4720660662601,3464.7509021716855,3418.0297382771146,3371.3085743825418,3324.5874104879708,3277.866246593398,3231.1450826988253,3184.4239188042543,3137.7027549096779,3090.9815910151083,3044.2604271205332,2997.5392632259627,2950.8180993313899,2904.0969354368153,2857.3757715422444,2810.654607647672,2763.9334437531011,2717.2122798585287,2670.4911159639541,2623.7699520693832,2577.0487881748095,2530.3276242802358,2483.6064603856644,2436.8852964910916,2390.1641325965206,-2734.359428969999,-15076.894463848277,-33712.813261985575,-55009.25268728278,-54070.137672647252,-58794.854842768305,-65986.761973765271,-70711.921187791391,-99788.559080099149,-110054.02528220561,-133200.41497331025,-151629.6461039655,-147766.13542391072,-150251.50805175412,-139403.28380300303,-139430.17404690527,-130813.15976938196,-125845.29671343346,-86426.01626821894,-63260.388182010509,-9400.859379490581,104.31666229126196,680.90004446176238,1135.2158667578803,-252391.41591983408,5375.3776602161724,5077.0061474811855,5066.4187147968696,4827.1177080878333,4684.37149510359,3630.0572769677865,3005.8069162900624,1569.4106421322836,1306.6093004863947,1280.0542446629479,1256.7343299191873,7953.6286560696644,1121.9438081803123,1118.5396398554758,1107.5208425938374,1102.5536969687359,1095.0317577422857,1111.629471377342,1116.8479013039437,1143.555323160198,1139.2099851430896,1128.6136835427317,1117.9317816587322,929.43622930728554,1098.9004029918649,1087.6915399953773,1076.6841564338715,1065.5166490682325,1054.4167403177794,1042.6786371036424,1031.2416242868314,1019.2360230347542,1008.0520629375945,997.03350034322659,986.01720269136911,979.70576907497082,963.92289253649062,952.92053802330508,941.9128524607604,930.90940369738814,919.90416630703294,908.91581523655043,897.91949745834881,886.93822425784447,875.93521082586949,864.92782105517972,853.9203713551974,842.78843320602016,831.90710490063645,820.89928627188135,809.89160870013859,798.88381902471974,787.87607667551401,776.86788752237078,765.85990916449998,754.85153273430626,743.84373154022728,732.83604614197463,721.82836232942088,710.8239724216171,699.81295149736263,688.80527744648919,677.79759966331414,666.78992484634853,655.78224877715434,644.774584530178,633.7669147056597,622.75925541394543,611.75158090175762,600.74390332566838,589.73622570762279,578.72846093443388,567.720871614766,556.7131937384296,545.70551596084954,534.69783810478486,523.69016028185285,512.68248214611049,501.67480415794836,490.6671258910917,479.6594480269631,468.65177024390221,457.64409246195316,446.63641698608637,435.62873686780392,424.62105909268814,413.6133813149599,402.6057035393074,391.59802576277883,380.59034799452741,369.5826702223705,358.574992457588,347.5673146821502,336.55963690456565,325.55195912695274,314.54428128832228,303.53660357252767,292.52892579473354,281.52124801700899,270.51357023922947,259.5058924614728,248.4982146834968,237.49053690562511,226.48285912755827,215.47518134977273,204.46750357204368,193.45982579431634,182.45214801820316,171.44447023883984,160.43679246111603,149.42911468339162,138.42143690566868,127.41375912794452,116.40608135022612,105.398403572505,94.390725794789347,83.383048017066272,72.375370239341336,61.367692461616073,-1604.8908180740509,-5615.1290613736619,-11662.488400026743,-18565.386901197366,-18243.420423038067,-19771.105980571228,-22122.197439893087,-23676.825076023677,-33161.333383163721,-36555.93664043524,-44144.946363531293,-50194.676961778343,-48947.755887447558,-49770.034635588599,-46249.21441257291,-46280.934652122545,-43453.380707365264,-41783.725471873826,-28784.867808746494,-21150.831042928341,-3562.0807652481612,-442.53463514310721,-245.83923499704613,-89.482322871826781,-83932.035032833519,1316.9058252145442,1223.7320643601297,1224.5713667076204,1149.7556434600801,1105.5773655358171,761.63381699206559,559.64086014963664,94.25095114898825,11.709254513768455,6.5047884243849419,2.3676594097148049,2220.8014514674815,-34.844697461829355,-32.379364371034946,-32.401571909203156,-30.421983701724045,-29.253047625062099,-20.152466047003077,-14.807829144461948,-2.4938350300263132,-0.30982126671926391,-0.1721135864408713,-6.2647134005949456E-2,-58.761342852022466,0.92197400761798909,0.8567424746968052,0.85733007552143392,0.80495111958694465,0.77402163080822795,0.53322460057008236,0.39180806770410637,6.598568067392048E-2,8.1977224327184853E-3,4.5540431615050531E-3,1.6576132541544926E-3,1.5547969908329224,-2.4394990612859928E-2,-2.2668995491489357E-2,-2.2684543127897101E-2,-2.1298621038426464E-2,-2.0480241577632806E-2,-1.4108867476512979E-2,-1.0367053742007975E-2,-1.74594941926979E-3,-2.1690771916373146E-4,-1.2049771061820308E-4,-4.3859562378761305E-5,-4.1139183686334728E-2,6.4547985922432994E-4,5.9981085490792938E-4,6.0022223792818277E-4,5.6355140317305703E-4,5.4189747457351748E-4,3.7331396714984015E-4,2.7430736771623935E-4,4.6197076036400271E-5,5.7393649246096163E-6,3.1884022765157758E-6,1.1605935832711271E-6,1.088523189138937E-3,-1.7078997370501229E-5,-1.5870617380669115E-5,-1.5881502371620417E-5,-1.4911209639108009E-5,-1.4338257051795572E-5,-9.8776181741591754E-6,-7.257950961186089E-6,-1.2222618798276452E-6,-1.5177021247326512E-7,-8.4272955723314599E-8,-3.0618102077440996E-8,-2.8801711629954916E-5,4.5199275302366006E-7,4.2001960394342626E-7,4.2030762234218785E-7,3.9463414806936993E-7,3.794741037502183E-7,2.6144774202289378E-7,1.9213260889136427E-7,3.2431173073537991E-8,4.1064829706083081E-9,2.3205446328733712E-9,9.0086965207127846E-10,7.6217023251990003E-7,-1.1868768946837417E-8,-1.1022767983216111E-8,-1.1030382061043022E-8,-1.0351067475877911E-8,-9.9499332123488635E-9,-6.8270054534302466E-9,-4.9929534750879377E-9,-7.6732321415096977E-10,-1.7858727802571756E-11,2.9403096389219556E-11,6.6973767562052294E-11,-2.0075842246872275E-8,4.0486579158234846E-10,3.8248776231009014E-10,3.8269597823373335E-10,3.6472839070842597E-10,3.5412132127156179E-10,2.714968994281813E-10,2.2297551348933121E-10,1.1117411153268284E-10,9.1350391217229222E-11,9.0106617053821274E-11,8.9119266158149851E-11,6.2209528246830976E-10,8.0192307162405866E-11,8.0791170170757624E-11,8.0792411947899715E-11,8.1274576779811352E-11,8.1561985828094327E-11,8.3754939531557709E-11,8.5045543237113881E-11,8.8010505861362212E-11,8.8541783077989174E-11,8.8581443817468781E-11,8.8614319720086583E-11,7.4518780644356234E-11,8.8864024921477367E-11,8.8854930363841064E-11,8.8861648577778535E-11,8.8855641798003433E-11,8.8854788162993568E-11,8.8803514728983151E-11,8.8776117043777142E-11,8.8704416623441974E-11,8.8697110353487493E-11,8.8702812020080555E-11,8.8708693210207698E-11,8.9088405494488263E-11,8.8715588271695981E-11,8.8722579980101571E-11,8.8729153290144129E-11,8.8736063297426248E-11,8.8742836954965765E-11,8.8750944696240512E-11,8.875842069663611E-11,8.8767068926186437E-11,8.8774013317356376E-11,8.8780613524754851E-11,8.8787208982046584E-11,8.878391304761671E-11,8.8800528683553612E-11,8.8807094757063515E-11,8.8813671901193743E-11,8.8820240136476251E-11,8.8826811979507647E-11,8.8833348523322328E-11,8.883990178269811E-11,8.8846424025451869E-11,8.8852991350953176E-11,8.8859567783392249E-11,8.8866144341516854E-11,8.8872982621129381E-11,8.8879294050125776E-11,8.888587138573119E-11,8.8892448428413312E-11,8.8899025706819239E-11,8.8905602889765887E-11,8.8912181006712886E-11,8.8918758681374154E-11,8.8925337176720378E-11,8.8931914479198708E-11,8.893849154071183E-11,8.8945068598899349E-11,8.8951638732061669E-11,8.8958222805438949E-11,8.8964799843054732E-11,8.8971376888421094E-11,8.8977953927550321E-11,8.8984530969205356E-11,8.8991107986147181E-11,8.89976850147917E-11,8.9004262021721279E-11,8.9010839060213577E-11,8.9017416105081679E-11,8.9023993150037785E-11,8.9030570378226727E-11,8.9037147237564292E-11,8.9043724283064709E-11,8.905030132836005E-11,8.905687837382044E-11,8.9063455419213982E-11,8.9070032465261411E-11,8.9076609510999229E-11,8.9083186557311602E-11,8.9089763602788819E-11,8.9096340648097356E-11,8.9102917693403566E-11,8.9109494733861503E-11,8.9116071784079099E-11,8.9122648829370885E-11,8.9129225874668126E-11,8.9135802919960985E-11,8.9142379965255615E-11,8.9148957010532952E-11,8.9155534055818444E-11,8.9162111101088789E-11,8.9168688146381196E-11,8.9175265191678062E-11,8.9181842236975005E-11,8.9188419282400226E-11,8.9194996327567225E-11,8.9201573372864543E-11,8.920815041816172E-11]
[null,null,null,null,null,null,82,"Total Rev Req:",125652878.35047422,0,0,0,1007955.4803232637,7725735.0384028051,11223176.835135764,8763814.429527849,6679595.1835746905,6440351.3359087249,6204550.1331631029,5972427.9859944396,5743642.2734752176,5517048.1642602682,5280364.1466043275,4522240.880533264,4099102.6431262428,3854409.156155956,3699067.8130248776,3541419.5648998544,3383107.5820775591,3221312.4134132648,3055436.9922685605,2888934.8427078649,2723178.0347360247,2564789.723756107,2424854.6778496206,2301649.1519413325,2184279.4794739834,2067448.5979319122,1950619.6432461513,1833790.6375766958,1716961.6332562449,1600132.6289000993,1485600.632673919,1413186.6903744591,1353234.0919646481,1245558.2987664118,1123272.4628923752,1006587.8436858316,889755.01896871941,772926.11569844012,656097.10866855667,539268.10438410298,422439.10002700635,305610.09567183175,188781.09131660641,71952.086961382171,-44876.917393842101,-563064.97736506257,-4842254.9884959357,-2065343.8269891622,277274.29434811679,72062.200121170928,50166.537816627439,22492.236744209109,-5029.164313832257,-32554.611033029538,-60079.950705969983,-87605.2932113032,-115130.63564169273,-274986.55637390068,-1668123.5655104648,-730579.67027110572,56605.921054758997,-1805.0574042665994,47.760954484163662,-1.2637319637230506,3.3437761519841042E-2,-8.8472817167123863E-4,2.3428485223370245E-5,-6.008881155236414E-7,3.4934476675331719E-8,1.8127796832104345E-8,1.858937497945766E-8,1.8594043290241502E-8,1.8610801216484403E-8,1.8627239257292043E-8,1.8643685762115102E-8,1.866013204298437E-8,1.8676578329779348E-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:",43448788.166022986,0,0,0,17988.036315704816,1745140.6074070355,4072783.3131959587,4373844.7066304274,4001381.9328245656,3586986.4142567823,3213089.9659370119,2875777.6913082832,2571484.5348277553,2296659.3150649057,2043970.4947813696,1628911.9467734571,1371956.3814941363,1199234.0061885857,1070125.6515237109,952609.64301587315,846153.46174631116,749139.44790994923,660694.33004501357,580849.14762909163,509096.77914367168,445822.30862334179,391894.40280951187,345864.60278011486,305190.1376941849,268593.22659310611,235630.76540826744,205972.58718915048,179317.21705822926,155389.21747362133,134144.33079886745,118650.79605634899,105643.76978365846,90416.044578793502,75820.166656903399,63179.276281600825,51930.877992551876,41950.616185048464,33115.659282208944,25314.395047330723,18445.231995875441,12415.748138627509,7141.9040933985543,2547.3216300185386,-1437.3778057268196,-16684.084473646213,-135570.59745220415,-54838.029842640542,6795.2039201770958,1634.0551151663376,1059.7518006774892,443.68886033127268,-88.288466748116136,-547.83199172083164,-942.41890071432897,-1278.9061921328039,-1563.5064636420186,-3427.4513028637311,-19506.128138778357,-8092.3350155602475,580.84341003256725,-17.247339068517192,0.42432016000819917,-1.0439152076307733E-2,2.5682484385757394E-4,-6.3182874295653676E-6,1.555677323167437E-7,-3.7111330733155748E-9,1.9939779048082025E-10,9.5691444479912408E-11,9.1263810497370835E-11,8.4877823947247467E-11,7.8990549728037242E-11,7.351029136429261E-11,6.8410224094042267E-11,6.3663943851100645E-11,5.9246913062961354E-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:",4542103.4733788567,0,0,0,36435.600587022054,279270.06856506027,405695.68444766849,316794.58905332698,241454.17822786214,232805.98547865075,224282.23754642712,215891.48020967754,207621.32839831561,199430.39871947691,190874.73877120443,163470.07948066219,148174.46760868322,139329.28115795256,133713.99829728462,128015.32537565427,122292.65975514222,116444.0838433654,110448.01486014581,104429.29088205063,98437.509530849697,92712.084798135809,87653.709165176158,83200.072650725488,78957.390716322523,74734.185010122703,70511.0489559743,66287.911058865939,62064.773210521438,57841.63536088667,53701.529820121032,51083.908774290132,48916.740707389552,45024.473369745334,40604.081834270401,36386.163222731251,32162.887274590135,27939.753079009846,23716.615132724721,19493.47728568146,15270.339436012302,11047.201586412624,6824.0637368111074,2600.9258872096357,-1622.2119623918395,-20353.687261300896,-175037.95767325908,-74658.101696033642,10022.918312499598,2604.9062605373852,1813.4212972721398,813.04995143031124,-181.79436076534904,-1176.7849156243606,-2171.7716009725368,-3166.758388706116,-4161.7451737306264,-9940.2211014585264,-60299.373483485397,-26409.012682245841,2046.1922879274798,-65.249261403303109,1.7264642091948581,-4.5681415477297642E-2,1.2087090621009291E-3,-3.198117666939136E-5,8.4689348549788774E-7,-2.1720919030755386E-8,1.2628123599772512E-9,6.5528406540873005E-10,6.7196920413258448E-10,6.7213795435068111E-10,6.7274372029885314E-10,6.733379230200965E-10,6.7393243169878676E-10,6.745269322819895E-10,6.751214330793949E-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:",8537255.6751145516,0,0,0,3701.5511350990955,310216.55000201165,786953.07929042913,860600.75122149871,814049.56426593987,768471.20115859713,723792.70011085458,679946.57146824175,636861.36404530832,594301.59636164445,551933.43490191235,512638.52936805302,480393.92419092718,450377.50887513667,420812.5095141817,391247.51015322661,361682.51079227176,332117.51143131673,302552.51207036182,272987.51270940679,243494.69938897892,215486.93401244367,191013.0679957277,169440.60102908043,148648.49565604827,127856.39028301608,107064.28490998391,86272.17953695172,65480.074163919533,44687.968790887346,23895.863417855166,3103.758044822981,-17688.347328209202,-38480.45270124136,-59272.558074273533,-80064.663447305735,-100856.76882033791,-121648.87419337004,-142440.97956640201,-163233.08493943399,-184025.19031246591,-204817.29568549793,-225609.40105852988,-246401.50643156192,-267193.61180459388,-286427.38810847671,-220139.03313614894,-69999.825577176656,-42370.360348674767,-47269.056724974267,-52167.753101273745,-57066.449477573224,-61965.145853872724,-66863.842230172217,-71762.538606471688,-76661.234982771159,-81559.931359070673,-85943.008295593056,-62112.918981750816,-10785.814034410892,3.3135361386542159E-9,3.3164630909701028E-9,3.3193900432859893E-9,3.3223169956018758E-9,3.3252439479177631E-9,3.3281709002336491E-9,3.331097852549536E-9,3.3340248048654233E-9,3.336951757181309E-9,3.3398787094971959E-9,3.3428056618130832E-9,3.3457326141289693E-9,3.3486595664448561E-9,3.351586518760743E-9,3.3545134710766295E-9,3.3574404233925164E-9,3.3603673757084033E-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:",6431730.1070578648,0,0,0,0,11646.060262741414,234700.04864880946,557000.82022961578,650119.80339991138,614953.84698095021,580522.78656114719,546771.50494056521,513649.01870926266,481101.35181554349,448950.61553048057,416973.88123966003,387851.93678464252,363043.62386371958,340226.68131541734,317892.52515208453,295558.36898875167,273224.21282541874,250890.0566620859,228555.90049875301,206221.74433542011,183942.11935209032,162784.33754162857,144296.15362982065,127999.7607167285,112292.87289656333,96585.98507639821,80879.097256233072,65172.209436067933,49465.321615902802,33758.433795737656,18051.545975572521,2344.6581554073805,-13362.229664757744,-29069.117484922885,-44776.005305088001,-60482.893125253126,-76189.780945418242,-91896.668765583338,-107603.55658574836,-123310.44440591332,-139017.33222607832,-154724.22004624331,-170431.10786640827,-186137.99568657327,-201844.88350673826,-211864.88737295227,-154055.07168420829,-62118.02447938874,-32007.653143186933,-35708.253590671338,-39408.854038155725,-43109.454485640112,-46810.054933124491,-50510.655380608878,-54211.255828093272,-57911.85627557768,-61612.45672306206,-63433.073355764798,-42895.542556258202,-11193.847673894301,2.5031298891649942E-9,2.5053409837538198E-9,2.5075520783426459E-9,2.5097631729314715E-9,2.5119742675202971E-9,2.5141853621091232E-9,2.5163964566979484E-9,2.5186075512867736E-9,2.5208186458755993E-9,2.5230297404644249E-9,2.5252408350532509E-9,2.5274519296420766E-9,2.5296630242309022E-9,2.5318741188197283E-9,2.5340852134085535E-9,2.5362963079973791E-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",23456899.227784641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0035533756017685E-11,-483.08965839965094,-960.92334723591921,1813.4269103611878,-1612.1326285903633,2724.2744970979984,6496.479777628294,10758.178739754134,16090.444691853569,19773.959071670106,25672.831252121076,32265.593972198942,38594.291436075066,47155.36908097408,56865.333681499127,72564.466652940304,64122.688296209206,69413.301015030869,73113.235676147218,76380.755896386414,78520.79855734056,83045.992747441429,84167.348053059803,84277.601896280947,84419.47551365172,94516.316499436041,100892.71000070591,100892.71000070497,98177.2609872045,98177.260987209156,98177.260987205897,98177.260987208225,98177.260987207294,98177.260987205897,98177.260987206828,98177.260987209622,98177.260987204965,98177.260987207759,98177.260987205897,98177.26098720869,96068.514855789952,96068.514855790883,96068.514855790883,96068.514855790883,96068.514855790418,96068.514855789486,96068.514855791815,96068.514855790883,96068.514855790883,96068.514855790883,96068.514855789021,96068.514855791815,94117.924684231635,94117.924684231635,94117.924684230704,94117.924684228841,94117.924684232101,94117.924684230704,94117.924684229773,94117.924684230704,94117.924684231635,94117.924684232101,94117.924684229773,94117.924684230704,92313.62877553748,92313.628775537945,92313.628775539342,92313.62877553748,92313.628775538411,92313.628775537945,92313.628775537014,92313.628775538877,92313.628775539342,92313.628775537014,92313.628775536781,92313.628775539808,90644.655059996294,90644.655059997458,90644.655059997458,90644.655059996061,90644.655059997458,90644.655059997225,90644.655059996527,90644.655059996527,90644.655059998157,90644.655059996527,90644.655059996992,90644.655059996527,89138.506027043564,89138.5060270424,89138.506027043331,89138.506027044263,89138.506027042866,89138.5060270424,89138.506027045194,89138.506027043331,89138.506027044496,89138.506027040537,89138.506027045194,89138.506027044263,88452.134170880774,88452.134170884266,88452.134170880541,88452.134170880774,88452.134170884266,88452.134170880774,88452.134170884266,88452.134170880541,88452.134170882637,88452.13417088252,88452.134170880425,88452.13417088252,88364.127622751519,88364.12762274954,88364.127622750239,88364.127622751403,88364.12762274954,88364.127622748725,88364.12762275117,88364.127622750937,88364.12762274954,88252.604094215552,87897.359496537363,86701.367139083566,84271.638640086516,81649.397615605907,78989.510304717871,76377.224036659172,73608.229910968977,71154.714981440105,69170.961402701156,68423.61185726535,67870.247639127017,67380.927747224981,66893.886063329119,66407.635298555775,65982.589119808632,65681.496054532821,65445.267157430877,65300.834924721043,65138.670413565473,64975.97405090637,64922.784403562953,64871.150479079748,64819.270301005628,61697.665951489413,61683.45658026915,61683.456580270024,61683.456580270547,61683.45658026723,61683.456580270082,61683.456580270024,61683.456580268685,61683.456580269965,61683.45658026915,61683.456580268161,61683.456580270547,61683.456580269092,61683.456580268219,61683.456580269092,61683.456580271479,61683.456580268161,61683.45658026915,61683.456580270489,61683.456580270024,61683.45658026723,61683.456580269965,61683.456580269121,61683.456580269558,61683.456580270024,61683.456580269092,61683.456580268627,61683.456580269063,61683.456580270024,61683.456580268161,61683.456580269092,61683.456580271421,61683.4565802672,61683.456580270024,61683.456580270489,61683.456580269092,61683.456580268161,61683.456580270024,61683.456580269063,61683.456580269558,61683.456580269092,61683.456580270024,61683.456580268627,61683.456580269063,61683.456580270024,61683.456580268161,61683.456580269092,61683.456580271421,61683.45658026723,61683.456580269994,61683.456580270489,61683.456580269092,61683.456580268161,61683.456580269092,61683.456580269994,61683.456580269558,61683.456580269092,61683.456580270024,61683.456580268627,61683.456580269063,61683.456580270024,61683.45658026723,61683.456580270489,61683.456580270955,61683.4565802672,61683.456580270024,61683.456580270475,61683.456580269092,61683.456580268161,61683.456580269078,61683.456580270489,61683.456580269092,61683.456580269078,61683.456580270024,61683.456580267695,61683.456580270009,61683.456580269092,61683.456580269078,61683.456580269558,61683.456580270024,61683.456580269078,61683.456580269558,61683.456580269092,61683.456580269078,61683.456580269092,61683.456580268619,61683.456580270016,61382.243348895019,61382.243348894095,61382.243348893622,61382.243348894553,61382.243348894095,61382.243348894553,61382.24334889595,61382.243348894088,61382.243348894553,61382.243348895485,61382.243348894081,61382.243348894553,55486.744769229335,55486.744769227946,55486.744769227938,55486.744769228877,55486.744769228411,55486.744769227946,55486.74476922887,55486.744769228411,55486.744769228877,55486.744769227946,55486.744769228411,55486.744769228411,46636.21714005743,46636.217140056964,46636.21714005743,46636.217140056964,46636.21714005743,46636.217140056964,46636.21714005743,46636.217140056964,46636.21714005743,46636.217140056964,46636.21714005743,46636.217140056964,43379.974859176895,43379.974859177593,43379.97485917736,43379.974859176662,43379.974859177128,43379.97485917736,43379.974859176662,43379.974859177128,43379.974859177593,43379.974859177128,43379.974859177128,43379.974859176895,43379.974859177128,43379.974859177593,43379.974859176895,43379.974859176662,43379.97485917736,43379.974859177128,43379.974859177128,43379.974859176895,43379.97485917736,43379.97485917736,43379.974859176895,43379.974859177128,43379.974859177128,43379.974859177128,43379.97485917736,43379.974859176895,43379.974859177128,43379.974859177593,43379.974859176662,43379.974859176895,43379.974859177128,43379.97485917736,43379.974859177128,43379.974859176895,43379.97485917736,43379.97485917736,43379.974859176895,43379.974859177128,43379.974859177128,43379.974859177011,43379.97485917736,43379.974859177244,43379.974859176778,43379.97485917736,43379.974859177244,43379.974859177011,43379.974859177128,43379.974859177011,43379.97485917736,43379.974859177244,43379.974859177011,43379.97485917736,43379.974859177128,43379.974859177128,43379.974859177128,43379.974859177069,43379.974859177302,43379.974859176895,43379.974859177069,43379.974859177302,43379.974859177186,43379.974859177069,43379.974859177069,43379.974859177128,43379.974859177331,43379.974859177099,43379.974859177099,43379.974859177346,43379.974859177099,43379.974859177106,43379.974859177091,43379.974859176866,43379.974859177331,43379.974859177106,43379.974859177113,43379.974859177302,43379.974859177128,43379.974859177069,43379.974859177128,43379.974859177069,43379.97485917736,43379.974859177128,43379.974859177069,43379.974859177302,43379.974859177069,43379.974859177069,43379.974859176895,43379.974859177069,43379.97485917736,43379.974859177128,43379.974859177128,43379.974859177244,43379.974859177244,43379.974859177128,43379.974859177011,43379.974859177128,43379.97485917736,43379.974859176895,43379.974859177128,43379.974859177128,43379.974859177244,43379.974859177244,43379.974859177011,43379.974859177244,43379.974859176895,43379.97485917736,43379.974859177128,43379.974859177011,43379.974859177011,43379.97485917736,43379.974859177128,43379.974859176895,43379.974859177244,43379.974859177128,43379.974859177128,43379.974859177244,43379.974859177011,43379.974859177128,43379.974859177244,43379.974859177011,43379.974859177011,43379.974859177128,43379.97485917736,43379.974859176778,43379.974859177244,43379.974859177128,43379.974859176778,43379.974859177244,43379.974859177477,43379.974859176895,43379.974859176895,43379.974859177244,43379.974859177477,43379.974859176778,43379.974859176895,43379.974859177244,43379.974859177244,43379.974859177128,43379.974859177128,43379.974859177244,43379.974859177244,43379.974859177011,43379.974859176662,43379.97485917771,43379.974859177244,43379.974859176662,43379.974859177128,43379.974859177244,43379.974859177128,43379.974859177128,43379.974859177244,43379.974859177186,43379.974859177186,43379.974859176662,43379.974859177186,43379.974859177244,43379.974859177652,43379.974859177069,43379.97485917672,43379.974859177128,43379.974859177069,43379.974859176662,43379.974859177128,43379.974859177652,43379.974859177069,43379.974859177128,43379.97485917672,43379.974859177069,43379.974859177128,43379.974859176662,43379.974859177535,43379.974859177186,43379.974859177128,43379.974859177069,43379.974859176691,43379.974859177157,43379.974859177099,43379.974859176196,43379.974859176662,43379.974859176662,43379.974859176662,43379.974859176633,43379.974859176225,43379.974859176662,43379.974859176633,43379.974859176662,43379.974859176662,43379.974859176662,43379.974859176662,43379.974859176662,43379.974859176196,43379.974859176677,43379.974859176662,43379.974859176218,43379.974859177128,43379.974859176677,43379.974859176669,43379.974859176677,43379.974859177135,43379.974859176204,43379.974859177135,43379.974859176204,43379.974859177142,43379.974859177142,43379.974859176211,43379.974859177128,43379.974859177135,43379.974859176196,43379.974859177142,43379.974859176211,43379.974859177128,43379.974859176167,43379.974859177128,43379.974859176196,43379.974859177099,43379.974859177157,43379.974859176196,43379.974859177128,43379.974859176167,43379.974859177128,43379.974859176225,43379.974859177099,43379.974859177099,43379.974859176225,43379.974859177128,43379.974859176196,43379.974859177128,43379.974859176138,43379.974859177186,43379.974859176196,43379.974859177069,43379.974859177186,43379.974859176196,43379.974859177069,43379.974859176196,43379.974859177128,43379.974859176255,43379.974859177069,43379.974859176196,43379.974859177186,43379.974859177069,43379.974859176196,43379.974859177186,43379.974859176196,43379.974859177244,43379.974859176255,43379.974859177186,43379.974859177186,43379.974859176255,43379.974859177186,43379.974859176255,43379.974859177128,43379.974859176313,43379.974859177128,43379.974859176196,43379.974859177244,43379.974859177128,43379.974859176196,43379.974859177128,43379.974859176313,43379.974859177244,43379.974859176196,43379.974859177128,43379.974859177244,43379.974859176196,43379.974859177128,43379.974859176196,43379.974859177244,43379.974859176313,43379.974859177128,26878.764240436249,-13133.681738283492,-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,-29439.284635305528,417.02654677419264,288.97575591445707,177.54600799828106,-826954.12888680876,10281.554456480713,10220.481371849884,10220.481371849768,10220.481371849768,10220.481371849884,10220.481371849768,10220.481371849768,10220.481371849768,10220.481371850001,10220.481371849768,10220.481371849768,10220.481371849768,10220.481371850001,10220.481371849768,10220.481371849768,10220.481371849768,10220.481371849535,10220.481371850001,10220.481371849768,10220.481371849768,10220.481371850001,10220.481371849768,10220.481371849768,10220.481371849768,10220.481371849768,10220.481371850001,10220.481371849768,10220.481371849768,10220.481371850001,10220.481371849768,10220.481371849768,10220.481371849535,10220.481371849768,10220.481371850001,10220.481371849768,10220.481371849768,10220.481371850001,10220.481371849768,10220.481371849768,10220.481371849768,10220.481371849768,10220.481371850001,10220.481371849768,10220.481371849768,10220.481371850001,10220.481371849535,10220.481371849768,10220.481371849768,10220.481371849768,10220.481371850001,10220.481371849768,10220.481371849768,10220.481371850001,10220.481371849768,10220.481371849768,10220.481371849768,10220.481371849768,10220.481371850001,10220.481371849768,10220.481371849768,10220.481371849768,10220.481371849768,10220.481371849768,10220.481371849768,10220.481371849768,10220.481371850001,10220.481371849768,10220.481371849768,10220.481371850001,10220.481371849768,10220.481371849768,10220.481371849768,10220.481371849768,10220.481371850001,10220.481371849535,10220.481371849768,10220.481371850001,10220.481371849768,10220.481371849768,10220.481371849768,10220.481371849768,10220.481371850001,10220.481371849768,10220.481371849768,10220.481371850001,10220.481371849768,10220.481371849768,10220.481371849768,10220.481371849768,10220.481371849768,10220.481371849768,10220.481371849768,10220.481371850001,10220.481371849768,10220.481371849768,10220.481371849768,10220.481371849768,10220.481371850001,10220.481371849768,10220.481371849768,10220.481371850001,10220.481371849768,10220.481371849768,10220.481371849535,10220.481371849768,10220.481371850001,10220.481371849768,10220.481371849768,10220.481371850001,10220.481371850001,10220.481371849768,10220.481371849768,10220.481371849768,10220.481371850234,10220.481371849768,10220.481371849768,10220.481371849768,10220.481371850234,10220.481371849768,4749.2499638153176,-8502.2671303502357,-28524.785123226706,-51453.603476691533,-50619.218806717086,-55919.384776965722,-63927.096356383532,-69263.749059418682,-100798.25243625022,-112309.83309959481,-137681.04988946184,-158115.39790865732,-154786.46614064137,-158490.28175409033,-148078.3706186238,-149358.32406114903,-140671.55325136404,-136014.63489499647,-94322.044153256516,-69947.101099149149,-13240.371434762324,-3341.078422881204,-3383.00648325467,-3418.4126880954204,-277663.99051170191,26.311431962025136,-6.1066984607453776E-12,-6.1066984607503407E-12,-6.1066984607503407E-12,-6.1066984607387602E-12,-6.1066984607503407E-12,-6.106698460751995E-12,-6.1066984607437232E-12,-6.1066984607387602E-12,-6.1066984607503407E-12,-6.106698460751995E-12,-6.1066984607453776E-12,-6.1066984607420689E-12,-6.106698460751995E-12,-6.1066984607437232E-12,-6.1066984607453776E-12,-6.1066984607437232E-12,-6.106698460751995E-12,-6.1066984607453776E-12,-6.1066984607371058E-12,-6.106698460751995E-12,-6.1066984607503407E-12,-6.1066984607437232E-12,-6.1066984607437232E-12,-6.106698460751995E-12,-6.1066984607437232E-12,-6.1066984607453776E-12,-6.1066984607453776E-12,-6.1066984607503407E-12,-6.1066984607453776E-12,-6.1066984607503407E-12,-6.1066984607453776E-12,-6.1066984607420689E-12,-6.1066984607453776E-12,-6.1066984607503407E-12,-6.1066984607453776E-12,-6.1066984607453776E-12,-6.1066984607503407E-12,-6.106698460751995E-12,-6.1066984607371058E-12,-6.1066984607453776E-12,-6.1066984607503407E-12,-6.106698460751995E-12,-6.1066984607354514E-12,-6.106698460751995E-12,-6.106698460751995E-12,-6.1066984607437232E-12,-6.1066984607387602E-12,-6.1066984607503407E-12,-6.106698460751995E-12,-6.1066984607437232E-12,-6.1066984607387602E-12,-6.106698460751995E-12,-6.1066984607486863E-12,-6.1066984607387602E-12,-6.1066984607503407E-12,-6.106698460751995E-12,-6.1066984607437232E-12,-6.1066984607387602E-12,-6.1066984607503407E-12,-6.106698460751995E-12,-6.1066984607453776E-12,-6.1066984607437232E-12,-6.1066984607503407E-12,-6.1066984607437232E-12,-6.1066984607453776E-12,-6.1066984607437232E-12,-6.106698460751995E-12,-6.1066984607453776E-12,-6.1066984607503407E-12,-6.1066984607453776E-12,-6.1066984607437232E-12,-6.1066984607453776E-12,-6.1066984607486863E-12,-6.1066984607453776E-12,-6.1066984607437232E-12,-6.106698460751995E-12,-6.106698460751995E-12,-6.1066984607371058E-12,-6.1066984607453776E-12,-6.1066984607503407E-12,-6.106698460751995E-12,-6.1066984607371058E-12,-6.1066984607453776E-12,-6.1066984607503407E-12,-6.1066984607503407E-12,-6.1066984607387602E-12,-6.1066984607503407E-12,-6.106698460751995E-12,-6.1066984607371058E-12,-6.1066984607453776E-12,-6.1066984607503407E-12,-6.106698460751995E-12,-6.1066984607387602E-12,-6.1066984607486863E-12,-6.106698460751995E-12,-6.1066984607437232E-12,-6.1066984607387602E-12,-6.1066984607503407E-12,-6.106698460751995E-12,-6.1066984607453776E-12,-6.1066984607437232E-12,-6.106698460751995E-12,-6.1066984607437232E-12,-6.1066984607437232E-12,-6.1066984607437232E-12,-6.106698460751995E-12,-6.1066984607437232E-12,-6.106698460751995E-12,-6.1066984607453776E-12,-6.1066984607437232E-12,-6.1066984607453776E-12,-6.1066984607503407E-12,-6.1066984607453776E-12,-6.1066984607420689E-12,-6.1066984607453776E-12,-6.106698460751995E-12,-6.1066984607437232E-12,-6.1066984607453776E-12,-6.1066984607503407E-12,-6.106698460751995E-12,-6.1066984607371058E-12,-6.1066984607453776E-12,-6.1066984607503407E-12,-6.1066984607453776E-12,-6.1066984607437232E-12,-6.1066984607503407E-12,-6.106698460751995E-12,-6.1066984607371058E-12,-6.1066984607453776E-12,-6.1066984607503407E-12,-6.106698460751995E-12,-6.1066984607387602E-12,-6.1066984607503407E-12,-6.106698460751995E-12,-6.1066984607420689E-12,-6.1066984607387602E-12,-6.1066984607503407E-12,-6.106698460751995E-12,-6.1066984607437232E-12,-6.1066984607453776E-12,-6.106698460751995E-12,-6.1066984607437232E-12,-6.1066984607453776E-12,-6.1066984607437232E-12,-6.106698460751995E-12,-6.1066984607420689E-12,-6.1066984607453776E-12,-6.1066984607453776E-12,-6.1066984607503407E-12,-6.1066984607453776E-12,-6.1066984607503407E-12,-6.1066984607453776E-12,-6.1066984607437232E-12,-6.1066984607453776E-12,-6.1066984607437232E-12,-6.1066984607503407E-12,-6.1066984607453776E-12,-6.1066984607503407E-12,-6.1066984607453776E-12,-6.1066984607437232E-12,-6.1066984607453776E-12,-6.1066984607503407E-12,-6.1066984607453776E-12,-6.1066984607453776E-12,-6.1066984607503407E-12,-6.1066984607503407E-12,-6.1066984607371058E-12,-6.1066984607453776E-12,-6.1066984607503407E-12,-6.106698460751995E-12,-6.1066984607371058E-12,-6.106698460751995E-12,-6.106698460751995E-12,-6.1066984607437232E-12,-6.1066984607387602E-12,-6.1066984607486863E-12,-6.106698460751995E-12,-6.1066984607437232E-12,-6.1066984607387602E-12,-6.106698460751995E-12,-6.1066984607503407E-12,-6.1066984607453776E-12,-6.1066984607437232E-12,-6.106698460751995E-12,-6.1066984607437232E-12,-6.1066984607387602E-12,-6.1066984607486863E-12,-6.106698460751995E-12,-6.1066984607453776E-12,-6.1066984607437232E-12,-6.106698460751995E-12,-6.1066984607437232E-12,-6.1066984607453776E-12,-6.1066984607437232E-12,-6.106698460751995E-12,-6.1066984607453776E-12,-6.1066984607486863E-12,-6.1066984607453776E-12,-6.1066984607437232E-12,-6.1066984607453776E-12,-6.1066984607503407E-12,-6.1066984607453776E-12,-6.1066984607437232E-12,-6.106698460751995E-12,-6.106698460751995E-12]
[null,null,null,null,null,null,101,"Total Equity Flows:",21801708.783594958,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-74658.99018326863,-74861.808648333666,-136606.42429901095,-136979.11369958983,-137354.29059967419,-137732.1910167303,-207222.33499082539,-207793.48325181569,-241299.66330306928,-257366.64910029687,-488089.73762213142,-849804.5551756972,-939495.7873550948,-928031.08919991623,-864275.9907415146,-973269.51533607673,-1115428.024509911,-1069360.138416307,-1067778.8535093914,-1136583.4391981766,-1131609.1913309977,-1138494.4585745111,-1027298.2862966348,-1056857.2884588914,-1078481.0756048479,-1075941.1613854095,-765487.80645697622,-288881.38001371815,-26575.871810560835,97171.536390788155,203601.52474867649,204393.61266817449,204174.5579395091,-2264444.3834306733,284811.33779771981,290330.14326398366,289472.55522897671,285911.05883877765,285076.55212039105,284242.04540199647,283407.53868360753,282573.0319652154,281738.52524682274,280904.01852843241,280069.51181004388,279235.00509164797,278400.49837325956,277565.99165486643,276731.48493647797,273797.19425772643,272980.61188145319,272164.02950517891,271347.44712890475,270530.86475263006,269714.28237635491,268897.70000008302,268081.11762380786,267264.53524753364,266447.95287125942,265631.37049498328,264814.78811871191,262055.90557910662,261255.90321929066,260455.9008594738,259655.89849965594,258855.89613984327,258055.89378002589,257255.89142020902,256455.88906039397,255655.88670057897,254855.88434076344,254055.88198094515,253255.87962113012,250659.24961023292,249874.58376564132,249089.91792105063,248305.25207645667,247520.58623186551,246735.92038727301,245951.25454267999,245166.58869808976,244381.92285349814,243597.25700890372,242812.59116431148,242027.92531972239,239581.37889787788,238810.89932986905,238040.41976185911,237269.94019384769,236499.46062583913,235728.98105782893,234958.50148981827,234188.02192180825,233417.54235379994,232647.06278578835,231876.58321777883,231106.1036497684,228835.8761821955,228078.19888096448,227320.52157973553,226562.84427850659,225805.16697727531,225047.48967604499,224289.81237481791,223532.13507358619,222774.45777235748,222016.78047112364,221259.10316989844,220501.42586866766,219060.29379166296,218308.45065121396,217556.60751075775,216804.76437030546,216052.9212298565,215301.07808940046,214549.23494895149,213797.39180849525,213045.54866804485,212293.70552759222,211541.86238713763,210790.01924668724,209950.54358593328,209199.44850113793,208448.35341634526,207697.25833155305,206946.16324675779,206195.0681619636,205443.97307717268,204692.87799237907,203941.7829075843,203079.63826925322,201975.75632631432,200037.71938065911,196881.35560710059,193553.9501785333,190211.34750898389,186938.75261997437,183532.32031500671,180463.56286968512,177883.42516631359,176551.29868452292,175418.68556352492,174354.54817623086,173296.83853364014,172244.05630307883,171256.35167055362,170395.68624328682,169602.16860253408,168902.06543597509,168185.53302713181,167469.84942549869,166864.59005472375,166261.33190698933,165658.26744059983,161998.96611201053,161460.38697003029,160936.07758909889,160411.76820816714,159887.45882723152,159363.14944630206,158838.8400653697,158314.53068443609,157790.22130350507,157265.91192257198,156741.60254163871,156217.2931607088,155692.98377977507,155168.67439884189,154644.36501791049,154120.05563698054,153595.74625604498,153071.43687511366,152547.12749418273,152022.81811324996,151498.50873231486,150974.19935138532,150449.88997045218,149925.58058952034,149401.2712085885,148876.96182765532,148352.65244672255,147828.34306579069,147304.03368485934,146779.72430392521,146255.41492299386,145731.10554206386,145206.79616112736,144682.48678019794,144158.1773992661,143633.8680183324,143109.55863739917,142585.24925646876,142060.93987553549,141536.63049460371,141012.32111367094,140488.01173273963,139963.70235180593,139439.39297087406,138915.08358994272,138390.77420900858,137866.46482807724,137342.15544714723,136817.84606621077,136293.53668528129,135769.22730434948,135244.91792341578,134720.60854248254,134196.2991615512,133671.9897806198,133147.68039968709,132623.37101875432,132099.06163782298,131574.7522568893,131050.44287595744,130526.13349502612,130001.82411409102,129477.514733162,128953.20535223016,128428.89597129413,127904.58659036466,127380.27720943282,126855.96782849915,126331.65844756592,125807.34906663456,125283.03968570367,124758.73030477,124234.42092383768,123710.11154290635,123185.80216197175,122661.49278104176,122137.18340010855,121612.87401917625,121088.56463824444,120564.25525731262,120039.94587637938,119515.63649544757,118991.32711451482,118467.01773358251,117942.70835265022,117418.39897171748,116894.08959078658,116069.84713471266,115548.09806624612,115026.34899778003,114504.59992931537,113982.85086084931,113461.10179238417,112939.35272391998,112417.60365545248,111895.85458698735,111374.10551852267,110852.35645005567,110330.60738159053,103938.41560242329,103466.77827188346,102995.14094134502,102523.5036108075,102051.8662802686,101580.2289497297,101108.59161919217,100636.95428865327,100165.31695811529,99693.679627575926,99222.042297037944,98750.404966499496,89465.854749214064,89069.446903523116,88673.039057833099,88276.631212142136,87880.223366452134,87483.815520761171,87087.407675071139,86690.999829380205,86294.591983690174,85898.184137999226,85501.776292309194,85105.36844661826,81466.557349741444,81097.827563439132,80729.097777135888,80360.367990832179,79991.638204529649,79622.908418226871,79254.178631923176,78885.448845620631,78516.719059318086,78147.989273014624,77779.259486711613,77410.529700408384,77041.799914105606,76673.070127803061,76304.340341499366,75935.610555196108,75566.880768893825,75198.150982590581,74829.421196287571,74460.691409984327,74091.961623681782,73723.231837378786,73354.502051075324,72985.772264772546,72617.042478469535,72248.312692166524,71879.582905863761,71510.853119560285,71142.123333257521,70773.393546954976,70404.663760651034,70035.933974348271,69667.204188045493,69298.474401742729,68929.744615439486,68561.014829136242,68192.285042833697,67823.555256530701,67454.825470227224,67086.095683924461,66717.36589762145,66348.636111318323,65979.906325015676,65611.176538712549,65242.44675240908,64873.716966106651,64504.987179803531,64136.257393500287,63767.5276071974,63398.79782089428,63030.068034591626,62661.338248288506,62292.608461985263,61923.878675682608,61555.148889379372,61186.419103076369,60817.689316773358,60448.959530470296,60080.229744167533,59711.499957864107,59342.770171561286,58974.040385258508,58605.310598955388,58236.580812652268,57867.851026349257,57499.121240046312,57130.391453743505,56761.661667440269,56392.931881137272,56024.202094834509,55655.472308531251,55286.742522228255,54918.012735925229,54549.282949622,54180.553163319462,53811.823377016226,53443.09359071323,53074.363804410423,52705.634018107237,52336.904231804176,51968.174445501223,51599.444659198161,51230.714872895442,50861.985086592213,50493.255300289144,50124.525513986373,49755.795727683129,49387.065941380126,49018.33615507694,48649.606368774119,48280.876582471399,47912.146796168156,47543.417009865159,47174.687223562265,46805.957437259261,46437.227650956142,46068.497864653014,45699.768078350127,45331.038292047357,44962.30850574388,44593.578719441117,44224.848933138106,43856.119146835219,43487.389360532208,43118.659574228972,42749.929787926194,42381.200001622849,42012.470215320303,41643.740429017067,41275.010642713947,40906.280856410936,40537.551070108282,40168.821283805046,39800.091497501809,39431.361711199155,39062.631924896028,38693.902138593017,38325.17235229013,37956.442565986894,37587.712779684,37218.98299338112,36850.253207077876,36481.523420774873,36112.793634471986,35744.063848169208,35375.334061865629,35006.604275563084,34637.874489259964,34269.144702956612,33900.414916654066,33531.685130351289,33162.95534404771,32794.225557744699,32425.495771442045,32056.765985139275,31688.036198835569,31319.306412532678,30950.576626230024,30581.846839927017,30213.117053623893,29844.387267320897,29475.657481018003,29106.927694714999,28738.197908411756,28369.468122108403,28000.738335806447,27632.008549502971,27263.278763199385,26894.548976896851,26525.819190593957,26157.089404290837,25788.35961798783,25419.629831684942,25050.900045381881,24682.17025907887,24313.440472775346,23944.710686472867,23575.980900169914,23207.251113867318,22838.521327563725,22469.791541260372,22101.061754957784,21732.331968654707,21363.602182351304,20994.872396048766,20626.142609746279,20257.412823442693,19888.683037139745,19519.953250836334,19151.223464533679,18782.49367823073,18413.763891927261,18045.034105625131,17676.304319321771,17307.574533018709,16938.844746715644,16570.114960412262,16201.385174109724,15832.655387806661,15463.925601502764,15095.195815200226,14726.466028897223,14357.736242594221,13989.00645629119,13620.276669987779,13251.54688368522,12882.817097382189,12514.08731107922,12145.357524776216,11776.627738473213,11407.897952170211,11039.168165867211,10670.43837956374,10301.708593261221,9932.9788069582082,9564.2490206547645,9195.519234352676,8826.7894480492178,8458.0596617462106,8089.3298754432135,7720.600089140672,7351.8703028367427,6983.1405165346669,6614.4107302307375,6245.6809439286653,5876.9511576256655,5508.2213713217325,5139.4915850196494,4770.7617987166595,4402.0320124127138,4033.3022261106612,3664.5724398067227,3295.8426535046401,2927.1128672006744,2558.3830808986368,2189.6532945947056,1820.9235082926007,1452.1937219896608,1083.4639356856935,714.7341493836268,346.0043630796593,-22.725423222378282,-391.45520952628033,-760.18499582841241,-1128.9147821314123,-1497.6445684352907,-1866.3743547373881,-2235.104141041325,-2603.833927343393,-2972.5637136473806,-3341.2934999493391,-3710.0232862533276,-4078.7530725554616,-4447.4828588583441,-4816.2126451623399,-5184.9424314644648,-5553.6722177683378,-5922.4020040704117,-6291.1317903742847,-6659.8615766764751,-7028.5913629803472,-7397.3211492823639,-7766.0509355854792,-8134.7807218893513,-8503.510508191368,-8872.2402944953574,-9240.9700807973168,-9609.6998671013043,-9978.4296534033801,-10347.15943970638,-10715.889226010311,-11084.619012312387,-11453.348798616316,-11822.07858491845,-12190.808371222265,-12559.538157524457,-12928.267943828387,-13296.997730130339,-13665.727516433461,-14034.457302737392,-14403.187089039468,-14771.916875343282,-15140.646661645358,-15509.376447949406,-15878.106234251472,-16246.836020554361,-16615.565806858409,-16984.295593160485,-17353.025379464416,-17721.755165766375,-18090.484952070306,-18459.214738372491,-35259.024998286732,-75329.88757764062,-135620.0132779128,-204286.58461646389,-200706.17104647786,-215475.89147661612,-238199.63941515156,-252941.25308572521,-346482.30011168402,-378776.42943373189,-452730.2120352023,-511052.52541982569,-497279.99717118777,-504729.29514300439,-469452.67356055765,-469835.25513521198,-440173.85368569189,-422802.82077797264,-293730.96539976605,-217746.88935444472,-44820.430554602659,-14840.774775646683,-14971.826076292838,-15085.238541705645,-838703.11295927782,2003.4288253406228,1855.2220884393896,1768.3479967785495,1681.4739051178274,1594.5998134572199,1507.7257217963795,1420.8516301356558,1333.9775384749337,1247.1034468144426,1160.2293551534876,1073.3552634927639,986.4811718320401,899.607080171549,812.73298851059235,725.85889684987023,638.98480518914641,552.11071352819147,465.2366218679332,378.36253020697467,291.48843854625443,204.61434688576162,117.74025522480488,30.866163564082832,-56.007928096641045,-142.88201975736126,-229.75611141785413,-316.63020307881271,-403.50429473953295,-490.37838640002582,-577.25247806098241,-664.12656972170271,-751.00066138266118,-837.87475304314864,-924.74884470364145,-1011.6229363645982,-1098.4970280253203,-1185.3711196858114,-1272.24521134677,-1359.1193030074901,-1445.9933946682158,-1532.8674863289361,-1619.7415779894291,-1706.6156696503856,-1793.4897613111077,-1880.3638529715988,-1967.2379446327902,-2054.1120362932775,-2140.9861279540032,-2227.8602196147235,-2314.7343112752146,-2401.6084029361732,-2488.4824945968935,-2575.3565862573864,-2662.2306779183446,-2749.1047695790649,-2835.9788612397888,-2922.8529529005109,-3009.727044561002,-3096.6011362219606,-3183.4752278826809,-3270.3493195434066,-3357.2234112041301,-3444.0975028648522,-3530.9715945255762,-3617.8456861862983,-3704.7197778467894,-3791.593869507748,-3878.4679611684683,-3965.3420528289612,-4052.2161444899175,-4139.0902361506378,-4225.9643278113635,-4312.8384194720838,-4399.7125111325759,-4486.5866027937655,-4573.4606944542547,-4660.3347861147458,-4747.2088777757044,-4834.0829694364247,-4920.9570610971505,-5007.8311527578708,-5094.7052444183637,-5181.5793360793205,-5268.4534277400426,-5355.3275194005337,-5442.2016110614923,-5529.0757027222126,-5615.9497943829383,-5702.8238860436586,-5789.6979777043834,-5876.5720693651074,-5963.4461610258277,-6050.3202526863206,-6137.1943443472792,-6224.0684360079995,-6310.9425276687234,-6397.8166193294437,-6484.6907109899385,-6571.5648026508952,-6658.4388943116155,-6745.3129859721066,-6832.187077633067,-6919.0611692937873,-7005.9352609547441,-7092.8093526152315,-7179.6834442757254,-7266.5575359366821,-7353.4316275974024,-7440.3057192578935,-7527.1798109186211,-7614.0539025795779,-7700.9279942402982,-7787.8020859010221,-7874.676177561284,-7961.5502692224736,-8048.4243608831939,-8135.2984525439178,-8222.1725442041807,-8309.0466358653703,-13843.899402076395,-27079.466173284171,-46944.619194082945,-69533.529395998121,-68265.335231319186,-73112.71213633717,-80611.07617093825,-85381.667780956239,-116193.40765143119,-126799.27895124843,-151108.03448841197,-170285.24760446546,-165626.48291423998,-167998.87234913633,-156284.04444108577,-156299.89193122197,-146380.49414285878,-140547.6594868692,-97876.137859174167,-72803.050937744076,-15742.774515088113,-5773.0103413120078,-5786.3610408343966,-5792.8612141969088,-278843.83882420423,26.423255548568477,6.9865595044350208E-10,6.9870785738041355E-10,6.9875976431732987E-10,6.9881167125425777E-10,6.9886357819116262E-10,6.9891548512807729E-10,6.9896739206500188E-10,6.9901929900192317E-10,6.9907120593882791E-10,6.9912311287574258E-10,6.9917501981266552E-10,6.9922692674958525E-10,6.9927883368649165E-10,6.9933074062341634E-10,6.9938264756033101E-10,6.9943455449724899E-10,6.9948646143415704E-10,6.9953836837107998E-10,6.9959027530800457E-10,6.9964218224490601E-10,6.9969408918182398E-10,6.9974599611874692E-10,6.9979790305566335E-10,6.998498099925714E-10,6.999017169294961E-10,6.9995362386641077E-10,7.0000553080332709E-10,7.0005743774023845E-10,7.0010934467715973E-10,7.0016125161407109E-10,7.0021315855099238E-10,7.0026506548791211E-10,7.0031697242482513E-10,7.0036887936173649E-10,7.0042078629865777E-10,7.004726932355742E-10,7.0052460017248556E-10,7.0057650710940023E-10,7.0062841404633144E-10,7.0068032098323949E-10,7.0073222792015085E-10,7.0078413485706551E-10,7.0083604179399859E-10,7.0088794873089837E-10,7.0093985566781479E-10,7.0099176260473939E-10,7.0104366954166067E-10,7.0109557647856541E-10,7.0114748341548008E-10,7.0119939035240468E-10,7.0125129728932596E-10,7.0130320422622905E-10,7.0135511116314878E-10,7.0140701810007503E-10,7.0145892503697988E-10,7.0151083197389455E-10,7.0156273891081914E-10,7.0161464584774043E-10,7.0166655278464517E-10,7.0171845972155984E-10,7.0177036665848278E-10,7.0182227359540086E-10,7.0187418053231056E-10,7.019260874692335E-10,7.0197799440614817E-10,7.0202990134306625E-10,7.020818082799743E-10,7.0213371521689724E-10,7.021856221538086E-10,7.0223752909072989E-10,7.0228943602764786E-10,7.0234134296456253E-10,7.0239324990147565E-10,7.0244515683839528E-10,7.0249706377531336E-10,7.0254897071222141E-10,7.0260087764913773E-10,7.0265278458606894E-10,7.0270469152297699E-10,7.0275659845988846E-10,7.0280850539680302E-10,7.0286041233373423E-10,7.0291231927064239E-10,7.0296422620755375E-10,7.0301613314447017E-10,7.0306804008139818E-10,7.0311994701830292E-10,7.0317185395521759E-10,7.032237608921488E-10,7.0327566782905685E-10,7.0332757476596821E-10,7.0337948170288288E-10,7.0343138863981254E-10,7.0348329557671894E-10,7.0353520251363195E-10,7.0358710945055665E-10,7.0363901638747793E-10,7.0369092332438268E-10,7.0374283026129734E-10,7.0379473719822028E-10,7.0384664413513826E-10,7.0389855107204631E-10,7.0395045800897101E-10,7.0400236494588733E-10,7.0405427188280376E-10,7.041061788197117E-10,7.041580857566364E-10,7.0420999269354445E-10,7.0426189963046739E-10,7.0431380656738537E-10,7.0436571350430004E-10,7.044176204412114E-10,7.0446952737813268E-10,7.0452143431505242E-10,7.0457334125196543E-10,7.0462524818887524E-10,7.0467715512579983E-10,7.047290620627145E-10,7.0478096899962586E-10,7.0483287593654053E-10,7.0488478287347174E-10,7.0493668981037979E-10,7.0498859674729125E-10,7.0504050368421254E-10,7.0509241062113062E-10,7.0514431755804043E-10,7.0519622449495499E-10,7.052481314318862E-10,7.0530003836879426E-10,7.0535194530570572E-10,7.0540385224262039E-10,7.0545575917954994E-10,7.0550766611645469E-10,7.0555957305336946E-10,7.0561147999029581E-10,7.0566338692721534E-10,7.0571529386412018E-10,7.0576720080103485E-10,7.0581910773795944E-10,7.0587101467487411E-10,7.0592292161178382E-10,7.0597482854870841E-10,7.0602673548562308E-10,7.0607864242254116E-10,7.0613054935944921E-10,7.0618245629637556E-10,7.0623436323328858E-10,7.062862701702049E-10,7.0633817710711626E-10,7.0639008404403754E-10,7.064419909809489E-10,7.0649389791787019E-10,7.0654580485478827E-10,7.0659771179170283E-10,7.0664961872862091E-10,7.0670152566553072E-10,7.0675343260245201E-10,7.0680533953936337E-10,7.0685724647628465E-10,7.0690915341320263E-10,7.069610603501173E-10,7.0701296728702866E-10,7.0706487422394994E-10,7.0711678116086637E-10,7.0716868809777773E-10,7.0722059503469405E-10,7.0727250197162382E-10,7.0732440890853187E-10,7.0737631584544312E-10,7.0742822278235789E-10,7.0748012971928911E-10,7.0753203665619054E-10,7.0758394359310686E-10,7.0763585053003146E-10,7.0768775746695284E-10,7.0773966440385934E-10,7.0779157134077236E-10,7.0784347827769695E-10,7.0789538521461824E-10,7.0794729215152133E-10,7.079991990884393E-10,7.0805110602536059E-10,7.0810301296227867E-10,7.0815491989918662E-10,7.0820682683611131E-10,7.082587337730326E-10,7.083106407099391E-10,7.0836254764685211E-10,7.0841445458377505E-10,7.0846636152069303E-10,7.0851826845760108E-10,7.0857017539452567E-10,7.0862208233144034E-10,7.0867398926835842E-10,7.0872589620526647E-10,7.0877780314218941E-10,7.0882971007910253E-10,7.0888161701602216E-10,7.0893352395294014E-10,7.0898543088985481E-10,7.0903733782676617E-10,7.0908924476368745E-10,7.0914115170060543E-10,7.0919305863751358E-10,7.092449655744299E-10]
[null,null,null,null,null,null,105,"Debt Principal Payment:",20412013.270331379,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-420.3809046650349,-836.18810504676367,1578.0301479586196,-1402.8654123790329,2370.6427114167018,5653.1867295709089,9361.6843841134105,14001.781198199256,17207.14707678993,22340.300272277949,28077.271677731056,33584.455528507795,41034.23944065559,49483.775943996312,63145.040693184492,55799.070103912993,60402.920594809111,63622.575275879477,66465.94623675941,68328.194898453323,72265.984073496438,73241.778834633878,73337.720880898225,73461.178211397419,82247.371569221898,87796.060144844465,87796.060144843068,85433.097301366739,85433.097301369533,85433.097301368136,85433.097301366739,85433.09730136767,85433.097301366739,85433.097301367205,85433.097301369533,85433.09730136767,85433.097301367205,85433.097301367205,85433.097301367205,83598.082638935186,83598.082638932858,83598.082638932392,83598.082638933789,83598.082638932858,83598.082638932392,83598.082638933789,83598.082638934255,83598.082638933789,83598.082638931461,83598.082638934255,83598.082638933789,81900.694076182321,81900.694076182786,81900.694076179992,81900.694076180458,81900.694076181855,81900.694076182321,81900.694076180458,81900.694076182321,81900.694076182321,81900.694076182786,81900.694076180458,81900.694076181622,80330.609655635199,80330.609655636363,80330.609655637061,80330.609655637527,80330.609655634267,80330.609655637294,80330.609655637294,80330.609655636363,80330.609655637061,80330.609655635431,80330.609655637294,80330.609655635199,78878.281566632446,78878.281566632213,78878.281566632679,78878.281566631049,78878.281566631747,78878.281566633377,78878.281566630816,78878.281566633144,78878.281566631747,78878.281566631282,78878.281566632679,78878.281566631282,77567.642263918649,77567.642263917252,77567.642263915855,77567.642263919348,77567.642263916088,77567.642263917485,77567.642263919581,77567.642263916088,77567.642263919814,77567.642263915623,77567.642263917718,77567.642263919348,76970.366754467832,76970.366754470626,76970.366754469462,76970.366754468181,76970.366754470509,76970.366754468763,76970.366754470393,76970.366754469578,76970.366754470626,76970.366754468647,76970.36675446853,76970.366754470509,76893.78413325781,76893.784133259091,76893.78413325944,76893.784133258276,76893.784133258741,76893.784133258159,76893.784133258509,76893.784133259207,76893.784133258625,76796.737216600566,76487.606100351375,75446.862750838336,73332.531701228174,71050.677732811251,68736.064255548408,66462.872839591815,64053.315451372706,61918.285632887448,60192.038528312638,59541.700702716771,59060.16741673887,58634.365010807465,58210.545083954523,57787.413408839493,57417.541493679048,57155.532624376996,56949.968055264733,56824.284237377869,56683.169927189068,56541.592803913401,56495.307581946254,56450.376138045744,56405.230406163901,53688.834313555737,53676.469428022392,53676.469428023323,53676.469428023789,53676.469428021461,53676.469428022858,53676.469428023323,53676.469428022392,53676.469428023731,53676.469428023323,53676.469428020966,53676.469428023323,53676.469428023294,53676.469428021926,53676.469428023323,53676.469428023789,53676.469428021461,53676.469428023294,53676.469428023789,53676.469428022334,53676.469428021897,53676.469428023265,53676.46942802376,53676.469428022363,53676.469428022363,53676.469428023731,53676.469428021432,53676.469428023731,53676.469428023294,53676.4694280205,53676.46942802376,53676.469428024226,53676.469428021868,53676.469428023294,53676.469428022363,53676.469428023731,53676.469428021432,53676.46942802376,53676.469428022334,53676.469428022363,53676.46942802376,53676.469428023294,53676.469428021897,53676.469428022334,53676.46942802376,53676.469428021403,53676.469428023294,53676.469428024691,53676.469428021432,53676.469428022334,53676.46942802376,53676.469428023294,53676.469428021897,53676.469428022363,53676.469428023731,53676.469428022334,53676.469428023294,53676.469428022829,53676.469428021432,53676.469428023731,53676.469428023294,53676.469428021432,53676.469428023745,53676.469428023294,53676.469428021883,53676.469428023294,53676.4694280228,53676.46942802376,53676.469428021432,53676.46942802328,53676.469428022829,53676.469428022348,53676.469428023745,53676.469428022829,53676.469428021897,53676.46942802328,53676.469428022814,53676.469428022348,53676.469428022363,53676.469428024226,53676.469428022348,53676.469428022814,53676.469428022829,53676.469428022348,53676.469428023287,53676.46942802189,53676.469428023287,53414.355991105665,53414.355991105214,53414.355991104734,53414.355991104741,53414.355991105673,53414.355991105207,53414.355991106131,53414.355991105207,53414.355991105898,53414.355991105433,53414.355991104967,53414.35599110544,48284.13847706969,48284.13847706854,48284.138477068765,48284.138477069231,48284.138477068998,48284.138477068533,48284.138477069464,48284.138477068533,48284.13847706993,48284.138477068533,48284.138477068533,48284.138477069464,40582.47741514584,40582.47741514584,40582.477415146073,40582.477415145608,40582.47741514584,40582.477415146073,40582.47741514584,40582.477415146073,40582.477415146073,40582.47741514584,40582.477415146073,40582.477415145608,37748.920430341728,37748.920430341728,37748.920430341728,37748.920430341495,37748.920430341495,37748.920430341961,37748.920430341495,37748.920430341495,37748.920430341728,37748.920430341495,37748.920430341961,37748.920430341263,37748.920430341728,37748.920430341961,37748.920430341495,37748.920430341263,37748.920430341961,37748.920430341495,37748.920430341728,37748.920430341495,37748.920430341728,37748.920430341961,37748.920430341263,37748.920430341728,37748.920430341495,37748.920430341728,37748.920430341495,37748.920430341728,37748.920430341495,37748.920430341961,37748.920430341495,37748.920430341495,37748.920430341728,37748.920430341728,37748.920430341728,37748.920430341263,37748.920430341728,37748.920430341961,37748.920430341495,37748.920430341379,37748.920430341845,37748.920430341495,37748.920430341728,37748.920430341612,37748.920430341728,37748.920430341728,37748.920430341612,37748.920430341728,37748.920430341495,37748.920430341495,37748.920430341728,37748.920430341845,37748.920430341612,37748.920430341728,37748.920430341845,37748.920430341437,37748.920430341554,37748.920430341728,37748.920430341728,37748.920430341554,37748.920430341495,37748.920430341961,37748.920430341554,37748.920430341495,37748.920430341757,37748.920430341554,37748.920430341757,37748.920430341495,37748.920430341772,37748.920430341757,37748.920430341524,37748.920430341743,37748.920430341517,37748.92043034151,37748.92043034175,37748.92043034175,37748.920430341539,37748.920430341743,37748.920430341757,37748.920430341495,37748.920430341554,37748.920430341728,37748.920430341786,37748.920430341495,37748.920430341612,37748.920430341786,37748.920430341612,37748.920430341612,37748.920430341495,37748.920430341612,37748.920430341728,37748.920430341728,37748.920430341495,37748.920430341845,37748.920430341728,37748.920430341495,37748.920430341612,37748.920430341728,37748.920430341728,37748.920430341612,37748.920430341495,37748.920430341728,37748.920430341612,37748.920430341728,37748.920430341612,37748.920430341612,37748.920430341612,37748.920430341612,37748.920430341728,37748.920430341612,37748.920430341495,37748.920430341845,37748.920430341495,37748.920430341728,37748.920430341379,37748.920430341845,37748.920430341612,37748.920430341612,37748.920430341728,37748.920430341495,37748.920430341845,37748.920430341379,37748.920430341728,37748.920430341612,37748.920430341728,37748.920430341263,37748.920430341845,37748.920430341612,37748.920430341379,37748.920430341845,37748.920430341728,37748.920430341495,37748.920430341379,37748.920430341845,37748.920430341728,37748.920430341612,37748.920430341263,37748.920430341961,37748.920430341612,37748.920430341379,37748.920430341845,37748.920430341612,37748.920430341961,37748.920430341554,37748.920430341321,37748.92043034167,37748.920430341903,37748.920430341088,37748.920430341612,37748.920430342136,37748.920430341612,37748.920430341612,37748.92043034167,37748.920430341612,37748.920430341612,37748.920430341146,37748.920430342136,37748.92043034167,37748.920430341612,37748.920430341554,37748.920430341612,37748.920430341612,37748.920430341554,37748.920430341554,37748.920430341554,37748.92043034167,37748.920430341554,37748.920430342019,37748.920430341146,37748.920430341554,37748.920430341612,37748.920430341554,37748.920430341583,37748.920430341612,37748.920430341554,37748.920430342048,37748.920430341117,37748.920430341612,37748.920430341554,37748.920430340651,37748.920430341117,37748.920430341612,37748.920430341088,37748.920430341117,37748.920430341117,37748.920430341146,37748.920430341554,37748.920430340651,37748.920430341117,37748.920430341583,37748.920430341117,37748.920430341117,37748.920430341132,37748.920430341132,37748.920430341583,37748.920430340673,37748.920430341117,37748.920430341597,37748.920430341132,37748.920430341132,37748.92043034159,37748.920430341124,37748.920430341124,37748.92043034159,37748.920430341124,37748.920430341597,37748.920430341597,37748.920430341124,37748.920430341132,37748.920430341575,37748.920430341132,37748.920430341132,37748.920430341583,37748.920430341102,37748.920430341117,37748.920430341583,37748.920430341102,37748.920430341117,37748.920430341146,37748.920430341554,37748.920430341583,37748.920430340651,37748.920430341612,37748.920430341554,37748.920430340651,37748.920430341583,37748.920430341612,37748.920430340622,37748.920430341583,37748.920430341554,37748.92043034071,37748.920430341554,37748.920430341554,37748.920430340739,37748.920430341554,37748.920430341554,37748.920430340622,37748.920430341612,37748.920430341612,37748.920430340622,37748.920430341554,37748.920430341612,37748.92043034068,37748.920430341554,37748.920430341612,37748.92043034068,37748.92043034167,37748.92043034167,37748.92043034068,37748.92043034167,37748.920430341612,37748.92043034068,37748.920430341612,37748.920430341612,37748.92043034167,37748.92043034068,37748.920430341554,37748.92043034167,37748.920430340739,37748.920430341612,37748.920430341554,37748.920430340739,37748.920430341612,37748.920430341612,37748.92043034068,37748.920430341612,37748.920430341728,37748.920430340564,37748.920430341612,37748.920430341728,37748.92043034068,37748.920430341612,23389.693882302141,-11428.82882033289,-64214.31579914422,-124770.62396756664,-122706.75447900512,-136661.56695015088,-157686.57722093072,-171915.42454755143,-255129.06319593557,-285528.9627257688,-352595.00232177007,-406573.09521040099,-398007.81594336475,-407915.31102576619,-380568.92428341287,-384151.9073612314,-361509.84643813281,-349415.13841077371,-239601.12182709505,-175243.45278746099,-25617.839033607284,362.89329310634065,251.46447990636233,154.49917042161695,-719609.12177169416,8946.9295991491254,8893.7842706963365,8893.7842706961037,8893.7842706962201,8893.7842706962201,8893.7842706963365,8893.7842706961037,8893.7842706962201,8893.7842706963365,8893.7842706962201,8893.7842706962201,8893.7842706961037,8893.7842706964529,8893.7842706962201,8893.7842706961037,8893.7842706962201,8893.7842706961037,8893.7842706964529,8893.7842706961037,8893.7842706962201,8893.7842706964529,8893.7842706961037,8893.7842706962201,8893.7842706962201,8893.7842706961037,8893.7842706963365,8893.7842706963365,8893.7842706961037,8893.7842706963365,8893.7842706961037,8893.7842706963365,8893.7842706961037,8893.7842706961037,8893.7842706965694,8893.7842706961037,8893.7842706961037,8893.7842706963365,8893.7842706963365,8893.7842706961037,8893.7842706961037,8893.7842706963365,8893.7842706963365,8893.7842706961037,8893.7842706963365,8893.7842706963365,8893.7842706961037,8893.7842706961037,8893.7842706963365,8893.7842706961037,8893.7842706963365,8893.7842706963365,8893.7842706961037,8893.7842706963365,8893.7842706961037,8893.7842706963365,8893.7842706961037,8893.7842706961037,8893.7842706965694,8893.7842706961037,8893.7842706961037,8893.7842706963365,8893.7842706963365,8893.7842706961037,8893.7842706961037,8893.7842706963365,8893.7842706963365,8893.7842706961037,8893.7842706963365,8893.7842706963365,8893.7842706961037,8893.7842706961037,8893.7842706963365,8893.7842706961037,8893.7842706963365,8893.7842706963365,8893.7842706961037,8893.7842706963365,8893.7842706961037,8893.7842706963365,8893.7842706961037,8893.7842706961037,8893.7842706965694,8893.7842706961037,8893.7842706961037,8893.7842706963365,8893.7842706963365,8893.7842706961037,8893.7842706961037,8893.7842706963365,8893.7842706963365,8893.7842706961037,8893.7842706963365,8893.7842706963365,8893.7842706961037,8893.7842706961037,8893.7842706963365,8893.7842706961037,8893.7842706963365,8893.7842706963365,8893.7842706961037,8893.7842706963365,8893.7842706961037,8893.7842706963365,8893.7842706961037,8893.7842706961037,8893.7842706965694,8893.7842706961037,8893.7842706961037,8893.7842706965694,8893.7842706963365,8893.7842706961037,8893.7842706961037,8893.7842706965694,8893.7842706963365,8893.7842706961037,8893.7842706961037,8893.7842706965694,8893.7842706963365,8893.7842706961037,4132.76078582019,-7398.6074547760709,-24822.048592807732,-44774.529948467163,-44048.454826998997,-48660.618483801845,-55628.867502429996,-60272.781633436454,-87713.863898852374,-97731.152841474395,-119808.99052881054,-137590.80298782187,-134693.99217046204,-137917.02402639575,-128856.65904793714,-129970.46468782681,-122411.30355046579,-118358.88901920366,-82078.31726797804,-60867.42932185575,-11521.669373519113,-2907.380742987973,-2943.8662186014176,-2974.676425698452,-241621.0686664329,22.896005697723798,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259372584E-12,-5.3140020259389127E-12,-5.3140020259372584E-12,-5.3140020259405671E-12,-5.3140020259339496E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259405671E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259422215E-12,-5.3140020259322953E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259405671E-12,-5.314002025935604E-12,-5.3140020259339496E-12,-5.3140020259422215E-12,-5.3140020259389127E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259422215E-12,-5.3140020259322953E-12,-5.314002025935604E-12,-5.3140020259422215E-12,-5.3140020259405671E-12,-5.3140020259339496E-12,-5.3140020259405671E-12,-5.3140020259422215E-12,-5.3140020259322953E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259422215E-12,-5.3140020259339496E-12,-5.3140020259405671E-12,-5.3140020259389127E-12,-5.3140020259372584E-12,-5.3140020259339496E-12,-5.3140020259405671E-12,-5.3140020259389127E-12,-5.3140020259339496E-12,-5.3140020259405671E-12,-5.3140020259422215E-12,-5.3140020259339496E-12,-5.3140020259339496E-12,-5.3140020259405671E-12,-5.3140020259422215E-12,-5.3140020259339496E-12,-5.3140020259339496E-12,-5.3140020259422215E-12,-5.3140020259405671E-12,-5.314002025935604E-12,-5.3140020259389127E-12,-5.3140020259422215E-12,-5.3140020259339496E-12,-5.3140020259339496E-12,-5.3140020259405671E-12,-5.3140020259422215E-12,-5.314002025935604E-12,-5.3140020259389127E-12,-5.3140020259422215E-12,-5.3140020259339496E-12,-5.314002025935604E-12,-5.3140020259389127E-12,-5.3140020259422215E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259405671E-12,-5.3140020259339496E-12,-5.314002025935604E-12,-5.3140020259389127E-12,-5.3140020259422215E-12,-5.3140020259339496E-12,-5.3140020259422215E-12,-5.3140020259372584E-12,-5.3140020259339496E-12,-5.3140020259389127E-12,-5.3140020259372584E-12,-5.3140020259405671E-12,-5.3140020259339496E-12,-5.3140020259389127E-12,-5.3140020259372584E-12,-5.3140020259405671E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259405671E-12,-5.3140020259339496E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259405671E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259422215E-12,-5.3140020259322953E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259405671E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259422215E-12,-5.3140020259322953E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259422215E-12,-5.3140020259322953E-12,-5.3140020259422215E-12,-5.3140020259422215E-12,-5.3140020259339496E-12,-5.3140020259339496E-12,-5.3140020259405671E-12,-5.3140020259389127E-12,-5.314002025935604E-12,-5.314002025935604E-12,-5.3140020259422215E-12,-5.3140020259372584E-12,-5.3140020259372584E-12,-5.3140020259372584E-12,-5.3140020259422215E-12,-5.3140020259339496E-12,-5.3140020259339496E-12,-5.3140020259405671E-12,-5.3140020259422215E-12,-5.3140020259339496E-12,-5.3140020259405671E-12,-5.3140020259422215E-12,-5.3140020259339496E-12,-5.3140020259339496E-12,-5.3140020259405671E-12,-5.3140020259422215E-12,-5.314002025935604E-12,-5.3140020259389127E-12,-5.3140020259422215E-12,-5.3140020259339496E-12,-5.314002025935604E-12,-5.3140020259389127E-12,-5.3140020259422215E-12,-5.3140020259339496E-12,-5.3140020259405671E-12,-5.3140020259422215E-12,-5.3140020259339496E-12,-5.314002025935604E-12,-5.3140020259389127E-12,-5.3140020259422215E-12,-5.3140020259339496E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259405671E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259372584E-12,-5.3140020259372584E-12,-5.314002025935604E-12,-5.3140020259372584E-12,-5.3140020259405671E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259405671E-12,-5.3140020259339496E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259405671E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259405671E-12,-5.3140020259339496E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259405671E-12,-5.3140020259339496E-12,-5.3140020259422215E-12,-5.3140020259422215E-12,-5.3140020259322953E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259422215E-12,-5.3140020259322953E-12,-5.314002025935604E-12,-5.3140020259422215E-12,-5.3140020259389127E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259422215E-12,-5.3140020259322953E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259422215E-12,-5.3140020259339496E-12,-5.3140020259372584E-12,-5.3140020259422215E-12,-5.3140020259339496E-12,-5.3140020259372584E-12,-5.3140020259372584E-12,-5.3140020259422215E-12,-5.3140020259339496E-12,-5.3140020259405671E-12,-5.3140020259422215E-12,-5.3140020259339496E-12,-5.3140020259339496E-12,-5.3140020259405671E-12,-5.3140020259422215E-12,-5.3140020259339496E-12,-5.3140020259405671E-12,-5.3140020259422215E-12]
[null,null,null,null,null,null,109,"Return on Preferred:",703088.666559943,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.280900307925329,74.889076387320742,212.6725571141161,453.5947122027668,698.80894509373593,955.86375639320136,1227.1993489459899,1515.6075452855525,1861.0383151446704,2211.0386548314564,2564.1547895483418,2954.2540301986855,3330.6786872427137,3711.7697719547605,4063.9835363918305,4414.5053288170429,4739.2137955697754,5048.1131441348571,5254.631822772425,5403.8613607255684,5421.1104202115448,5410.6848143180596,5400.2463032773348,5389.7850501869598,6136.8709262955199,6109.2143589147172,6081.5577915339154,6054.2734016801633,6027.3611893534617,6000.4489770267601,5973.5367647000585,5946.6245523733569,5919.7123400466553,5892.8001277199537,5865.8879153932521,5838.9757030665505,5812.0634907398489,5785.1512784131482,5758.2390660864467,5731.6158770175798,5705.2817112065495,5678.9475453955192,5652.6133795844898,5626.2792137734577,5599.9450479624284,5573.6108821513981,5547.2767163403669,5520.9425505293366,5494.6083847183063,5468.2742189072751,5441.9400530962448,5415.873233798713,5390.0737610146771,5364.2742882306429,5338.4748154466079,5312.6753426625737,5286.8758698785387,5261.0763970945036,5235.2769243104685,5209.4774515264353,5183.6779787423993,5157.8785059583652,5132.0790331743301,5106.526855915281,5081.2219741812169,5055.9170924471528,5030.6122107130896,5005.3073289790254,4980.0024472449632,4954.6975655108981,4929.3926837768349,4904.0878020427708,4878.7829203087076,4853.4780385746435,4828.1731568405803,4803.0970234671286,4778.2496384542874,4753.4022534414471,4728.5548684286059,4703.7074834157647,4678.8600984029245,4654.0127133900842,4629.1653283772439,4604.3179433644036,4579.4705583515624,4554.6231733387222,4529.7757883258819,4505.1348350374701,4480.7003134734859,4456.2657919095027,4431.8312703455185,4407.3967487815353,4382.962227217552,4358.5277056535679,4334.0931840895846,4309.6586625256014,4285.2241409616172,4260.7896193976339,4236.3550978336498,4212.0146499122911,4187.7682756335589,4163.5219013548249,4139.2755270760927,4115.0291527973604,4090.7827785186264,4066.5364042398937,4042.2900299611611,4018.0436556824279,3993.7972814036948,3969.5509071249621,3945.304532846229,3921.0702206829269,3896.8479706350558,3872.6257205871848,3848.4034705393142,3824.1812204914427,3799.9589704435721,3775.736720395701,3751.5144703478304,3727.2922202999598,3703.0852555882711,3678.9422657868308,3655.0118874286391,3631.5784478144346,3608.8374275808324,3586.8203721322975,3565.5259170769341,3544.9690165178463,3525.1279093673288,3505.8949711097102,3487.0363559205139,3468.3560156425829,3449.818584913548,3431.4149736136319,3413.1447610904347,3394.9994502837344,3376.9536636097996,3358.981521905147,3341.0615533465316,3323.1836067214399,3305.3501852986456,3287.5463530601546,3269.7568878665033,3251.981610242759,3234.6412881706524,3217.7307585159588,3200.8221763876654,3183.9135942593721,3167.0050121310783,3150.0964300027854,3133.187847874492,3116.2792657461987,3099.3706836179049,3082.4621014896115,3065.5535193613182,3048.6449372330244,3031.7363551047315,3014.8277729764382,2997.9191908481444,2981.010608719851,2964.1020265915577,2947.1934444632643,2930.284862334971,2913.3762802066776,2896.4676980783843,2879.5591159500909,2862.650533821798,2845.7419516935042,2828.8333695652109,2811.9247874369175,2795.0162053086242,2778.1076231803308,2761.1990410520375,2744.2904589237442,2727.3818767954508,2710.473294667157,2693.5647125388637,2676.6561304105703,2659.747548282277,2642.8389661539836,2625.9303840256907,2609.0218018973974,2592.113219769104,2575.2046376408107,2558.2960555125169,2541.387473384224,2524.4788912559306,2507.5703091276364,2490.6617269993435,2473.7531448710502,2456.8445627427564,2439.935980614463,2423.0273984861701,2406.1188163578763,2389.210234229583,2372.3016521012896,2355.3930699729963,2338.4844878447029,2321.57590571641,2304.6673235881167,2287.7587414598229,2270.8501593315295,2253.9415772032366,2237.0329950749428,2220.1244129466495,2203.2158308183562,2186.3072486900628,2169.398666561769,2152.4900844334761,2135.5815023051823,2118.672920176889,2101.7643380485956,2084.8557559203027,2067.9471737920094,2051.038591663716,2034.1300095354225,2017.2214274071289,2000.3128452788358,1983.4042631505426,1966.4956810222488,1949.5870988939555,1932.6785167656622,1915.7699346373688,1898.8613525090752,1881.9527703807819,1865.0441882524888,1848.1356061241952,1831.2270239959018,1814.3184418676085,1797.4098597393152,1780.5012776110218,1763.6339795558265,1746.8079655737301,1729.9819515916333,1713.1559376095365,1696.3299236274397,1679.5039096453429,1662.6778956632463,1645.8518816811491,1629.025867699052,1612.1998537169552,1595.3738397348584,1578.5478257527616,1562.5298446489114,1547.3198964233084,1532.1099481977049,1516.8999999721013,1501.6900517464981,1486.4801035208945,1471.270155295291,1456.0602070696877,1440.8502588440845,1425.640310618481,1410.4303623928774,1395.2204141672739,1381.223513017768,1368.43965894436,1355.6558048709517,1342.8719507975434,1330.0880967241351,1317.304242650727,1304.5203885773185,1291.73653450391,1278.9526804305017,1266.1688263570936,1253.3849722836853,1240.6011182102768,1228.2635624078177,1216.3723048763079,1204.4810473447976,1192.5897898132878,1180.6985322817779,1168.8072747502677,1156.9160172187576,1145.0247596872478,1133.1335021557377,1121.2422446242276,1109.3509870927176,1097.4597295612075,1085.5684720296977,1073.6772144981876,1061.7859569666773,1049.8946994351675,1038.0034419036576,1026.1121843721476,1014.2209268406376,1002.3296693091276,990.43841177761772,978.54715424610754,966.65589671459759,954.76463918308752,942.87338165157746,930.98212412006762,919.09086658855756,907.19960905704738,895.30835152553755,883.41709399402737,871.5258364625173,859.63457893100747,847.7433213994974,835.85206386798745,823.96080633647739,812.06954880496733,800.17829127345738,788.28703374194731,776.39577621043725,764.50451867892741,752.61326114741735,740.72200361590728,728.83074608439733,716.93948855288716,705.04823102137732,693.15697348986726,681.26571595835719,669.37445842684713,657.48320089533718,645.59194336382723,633.70068583231716,621.80942830080721,609.91817076929726,598.0269132377872,586.13565570627713,574.24439817476718,562.35314064325712,550.46188311174717,538.57062558023711,526.67936804872704,514.78811051721709,502.89685298570697,491.00559545419691,479.11433792268696,467.22308039117689,455.331822859667,443.44056532815688,431.54930779664687,419.65805026513698,407.76679273362686,395.87553520211679,383.9842776706069,372.09302013909678,360.20176260758689,348.31050507607682,336.4192475445667,324.52799001305681,312.63673248154674,300.74547495003668,288.85421741852673,276.96295988701667,265.07170235550677,253.18044482399665,241.28918729248662,229.39792976097669,217.50667222946657,205.61541469795657,193.72415716644662,181.83289963493652,169.9416421034266,158.05038457191662,146.1591270404065,134.26786950889655,122.37661197738653,110.4853544458764,98.594096914366446,86.702839382856496,74.811581851346432,62.920324319836425,51.029066788326418,39.137809256816418,27.246551725306354,15.355294193796375,3.4640366622863139,-8.4272208692236923,-20.318478400733696,-32.209735932243703,-44.10099346375371,-55.99225099526371,-67.883508526773724,-79.774766058283717,-91.666023589793724,-103.55728112130376,-115.44853865281377,-127.33979618432377,-139.23105371583378,-151.12231124734379,-163.0135687788538,-174.90482631036383,-186.79608384187381,-198.68734137338384,-210.57859890489385,-222.46985643640383,-234.36111396791384,-246.25237149942384,-258.14362903093388,-270.03488656244389,-281.92614409395384,-293.8174016254639,-305.70865915697385,-317.59991668848386,-329.49117421999392,-341.38243175150387,-353.27368928301382,-365.16494681452389,-377.05620434603395,-388.94746187754396,-400.83871940905391,-412.72997694056392,-424.62123447207398,-436.51249200358387,-448.40374953509405,-460.29500706660394,-472.18626459811412,-484.07752212962407,-495.96877966113396,-507.86003719264409,-519.75129472415404,-531.64255225566399,-543.53380978717416,-555.425067318684,-567.31632485019418,-579.20758238170413,-591.09883991321408,-602.99009744472426,-614.88135497623409,-626.77261250774404,-638.66387003925422,-650.55512757076417,-662.44638510227435,-674.33764263378418,-686.22890016529414,-698.12015769680431,-710.01141522831415,-721.9026727598241,-733.79393029133428,-745.68518782284411,-757.57644535435429,-769.46770288586424,-781.35896041737408,-793.25021794888426,-805.14147548039421,-817.03273301190404,-828.92399054341422,-840.81524807492417,-852.70650560643435,-864.59776313794418,-876.48902066945402,-888.38027820096409,-900.27153573247381,-912.16279326398376,-924.05405079549359,-935.94530832700354,-947.8365658585135,-959.72782339002333,-971.61908092153305,-983.51033845304312,-995.40159598455284,-1007.2928535160627,-1019.1841110475726,-1031.0753685790826,-1042.9666261105924,-1054.8578836421023,-1066.7491411736121,-1078.6403987051219,-1090.5316562366315,-1102.4229137681416,-1114.3141712996514,-1126.2054288311615,-1138.0966863626713,-1149.9879438941812,-1161.8792014256912,-1173.7704589572011,-1185.6617164887109,-1197.552974020221,-1209.4442315517308,-1221.3354890832406,-1233.2267466147507,-1245.1180041462605,-1257.0092616777704,-1268.9005192092802,-1280.7917767407901,-1292.6830342722999,-1304.57429180381,-1316.4655493353198,-1328.3568068668296,-1340.2480643983397,-1352.1393219298495,-1364.0305794613594,-1375.9218369928694,-1387.8130945243793,-1399.7043520558891,-1411.5956095873992,-1423.486867118909,-1435.3781246504188,-1447.2693821819289,-1459.1606397134387,-1471.0518972449486,-1482.9431547764584,-1494.8344123079683,-1506.7256698394781,-1518.6169273709882,-1530.508184902498,-1542.3994424340078,-1554.2906999655179,-1566.1819574970277,-1578.0732150285376,-1589.9644725600476,-1601.8557300915575,-1613.7469876230673,-1625.6382451545774,-1637.5295026860872,-1649.4207602175973,-1661.3120177491071,-1673.2032752806169,-1685.094532812127,-1696.9857903436366,-1708.8770478751464,-1720.7683054066565,-1732.6595629381663,-1744.5508204696764,-1756.4420780011862,-1768.3333355326961,-1780.2245930642061,-1792.115850595716,-1804.007108127226,-1815.8983656587359,-1827.7896231902457,-1839.6808807217558,-1851.5721382532656,-1863.4633957847757,-1875.3546533162855,-1887.2459108477954,-1899.1371683793054,-1911.028425910815,-1922.9196834423249,-1934.8109409738349,-1946.7021985053448,-1958.5934560368548,-1970.4847135683647,-1982.3759710998745,-1994.2672286313843,-2003.8968418709587,-2005.7807331866588,-1993.8665896441526,-1964.1005915344876,-1925.1217650305409,-1884.2700602603225,-1837.9088723593431,-1785.9950395761953,-1718.7335666217537,-1633.5774383216549,-1533.0699758710271,-1413.4975052606426,-1286.7723074219209,-1159.8357044126485,-1035.6458071293748,-915.19875533120148,-797.7535960426369,-685.77963779364484,-593.00686494494551,-527.66693447733985,-496.03035623977644,-492.05258601057511,-492.14935018835939,-492.21329133236367,-378.89587586648184,-266.96330867392771,-269.77330324799493,-272.57492718814706,-275.37655112829918,-278.17817506845125,-280.97979900860338,-283.78142294875551,-286.58304688890757,-289.3846708290597,-292.18629476921177,-294.9879187093639,-297.78954264951597,-300.59116658966809,-303.39279052982022,-306.19441446997223,-308.99603841012441,-311.79766235027643,-314.59928629042855,-317.40091023058073,-320.20253417073275,-323.00415811088487,-325.805782051037,-328.60740599118901,-331.40902993134114,-334.21065387149315,-337.01227781164533,-339.81390175179746,-342.61552569194947,-345.41714963210165,-348.21877357225378,-351.02039751240579,-353.82202145255798,-356.62364539270999,-359.42526933286211,-362.2268932730143,-365.02851721316631,-367.83014115331844,-370.63176509347062,-373.43338903362263,-376.23501297377476,-379.03663691392677,-381.83826085407895,-384.63988479423108,-387.44150873438309,-390.24313267453527,-393.0447566146874,-395.84638055483941,-398.6480044949916,-401.44962843514361,-404.25125237529573,-407.05287631544792,-409.85450025559993,-412.656124195752,-415.45774813590418,-418.2593720760562,-421.06099601620832,-423.86261995636033,-426.66424389651252,-429.46586783666464,-432.26749177681666,-435.06911571696884,-437.87073965712096,-440.67236359727298,-443.47398753742516,-446.27561147757717,-449.0772354177293,-451.87885935788148,-454.68048329803349,-457.48210723818562,-460.2837311783378,-463.08535511848982,-465.88697905864194,-468.68860299879395,-471.49022693894614,-474.29185087909826,-477.09347481925028,-479.89509875940246,-482.69672269955458,-485.4983466397066,-488.29997057985878,-491.10159452001079,-493.90321846016292,-496.7048424003151,-499.50646634046711,-502.30809028061918,-505.10971422077137,-507.91133816092338,-510.7129621010755,-513.51458604122752,-516.31620998137964,-519.11783392153188,-521.9194578616839,-524.72108180183602,-527.52270574198815,-530.32432968214016,-533.12595362229229,-535.9275775624443,-538.72920150259654,-541.53082544274866,-544.33244938290068,-547.1340733230528,-549.93569726320493,-552.73732120335694,-555.53894514350918,-558.34056908366119,-561.14219302381332,-563.94381696396545,-566.74544090411746,-569.54706484426958,-572.34868878442182,-575.15031272457395,-577.95193666472596,-580.75356060487809,-583.55518454503022,-586.35680848518234,-589.15843242533447,-591.96005636548659,-594.76168030563872,-597.56330424579085,-599.61504506707729,-599.10065918059024,-594.02575750753385,-583.06397596104682,-569.07394691330876,-554.47184102950348,-538.04576683250082,-519.79072347643273,-496.48214546695016,-467.27370153192908,-433.0101273850716,-392.46847482427972,-349.58236597361264,-306.64487580743167,-264.62679248343107,-223.86032884162407,-184.10903836541786,-146.18662451731291,-114.61684170384841,-92.102228486361227,-80.700612158696529,-78.4279703332559,-77.506371997362834,-76.57417428161007,-38.049218298176314,3.6062263345095977E-3,2.272806393195165E-11,2.2729737891521698E-11,2.2731411851091744E-11,2.2733085810661795E-11,2.2734759770231847E-11,2.2736433729801896E-11,2.2738107689371941E-11,2.2739781648941993E-11,2.2741455608512045E-11,2.274312956808209E-11,2.2744803527652138E-11,2.274647748722219E-11,2.2748151446792242E-11,2.2749825406362287E-11,2.2751499365932336E-11,2.2753173325502387E-11,2.2754847285072436E-11,2.2756521244642484E-11,2.2758195204212533E-11,2.2759869163782585E-11,2.2761543123352633E-11,2.2763217082922682E-11,2.2764891042492727E-11,2.2766565002062779E-11,2.2768238961632831E-11,2.2769912921202879E-11,2.2771586880772928E-11,2.2773260840342976E-11,2.2774934799913028E-11,2.2776608759483076E-11,2.2778282719053122E-11,2.2779956678623173E-11,2.2781630638193222E-11,2.278330459776327E-11,2.2784978557333319E-11,2.2786652516903371E-11,2.2788326476473419E-11,2.2790000436043468E-11,2.2791674395613516E-11,2.2793348355183565E-11,2.2795022314753616E-11,2.2796696274323665E-11,2.2798370233893714E-11,2.2800044193463762E-11,2.2801718153033814E-11,2.2803392112603862E-11,2.2805066072173911E-11,2.2806740031743959E-11,2.2808413991314008E-11,2.281008795088406E-11,2.2811761910454105E-11,2.2813435870024157E-11,2.2815109829594208E-11,2.2816783789164257E-11,2.2818457748734302E-11,2.2820131708304351E-11,2.2821805667874406E-11,2.2823479627444451E-11,2.2825153587014499E-11,2.2826827546584551E-11,2.2828501506154603E-11,2.2830175465724648E-11,2.2831849425294697E-11,2.2833523384864749E-11,2.2835197344434794E-11,2.2836871304004846E-11,2.2838545263574894E-11,2.2840219223144946E-11,2.2841893182714994E-11,2.2843567142285043E-11,2.2845241101855091E-11,2.2846915061425137E-11,2.2848589020995192E-11,2.285026298056524E-11,2.2851936940135289E-11,2.2853610899705337E-11,2.2855284859275389E-11,2.2856958818845437E-11,2.2858632778415483E-11,2.2860306737985535E-11,2.2861980697555583E-11,2.2863654657125632E-11,2.286532861669568E-11,2.2867002576265732E-11,2.286867653583578E-11,2.2870350495405829E-11,2.2872024454975877E-11,2.2873698414545926E-11,2.2875372374115978E-11,2.2877046333686026E-11,2.2878720293256075E-11,2.2880394252826123E-11,2.2882068212396172E-11,2.2883742171966223E-11,2.2885416131536272E-11,2.288709009110632E-11,2.2888764050676369E-11,2.2890438010246421E-11,2.2892111969816466E-11,2.2893785929386515E-11,2.2895459888956566E-11,2.2897133848526618E-11,2.2898807808096663E-11,2.2900481767666712E-11,2.2902155727236767E-11,2.2903829686806812E-11,2.2905503646376861E-11,2.2907177605946909E-11,2.2908851565516961E-11,2.2910525525087009E-11,2.2912199484657058E-11,2.291387344422711E-11,2.2915547403797155E-11,2.2917221363367207E-11,2.2918895322937255E-11,2.2920569282507301E-11,2.2922243242077352E-11,2.2923917201647404E-11,2.2925591161217453E-11,2.2927265120787498E-11,2.2928939080357553E-11,2.2930613039927601E-11,2.2932286999497647E-11,2.2933960959067695E-11,2.2935634918637747E-11,2.2937308878207799E-11,2.2938982837777844E-11,2.2940656797347896E-11,2.2942330756917944E-11,2.2944004716487993E-11,2.2945678676058041E-11,2.294735263562809E-11,2.2949026595198141E-11,2.295070055476819E-11,2.2952374514338239E-11,2.2954048473908287E-11,2.2955722433478336E-11,2.2957396393048387E-11,2.2959070352618436E-11,2.2960744312188484E-11,2.2962418271758533E-11,2.2964092231328585E-11,2.2965766190898633E-11,2.2967440150468685E-11,2.296911411003873E-11,2.2970788069608782E-11,2.2972462029178827E-11,2.2974135988748876E-11,2.2975809948318927E-11,2.2977483907888976E-11,2.2979157867459024E-11,2.2980831827029073E-11,2.2982505786599125E-11,2.2984179746169177E-11,2.2985853705739222E-11,2.298752766530927E-11,2.2989201624879319E-11,2.2990875584449371E-11,2.2992549544019419E-11,2.2994223503589468E-11,2.2995897463159519E-11,2.2997571422729568E-11,2.2999245382299616E-11,2.3000919341869662E-11,2.3002593301439713E-11,2.3004267261009765E-11,2.3005941220579814E-11,2.3007615180149859E-11,2.3009289139719911E-11,2.3010963099289962E-11,2.3012637058860011E-11,2.3014311018430056E-11,2.3015984978000108E-11,2.301765893757016E-11,2.3019332897140205E-11,2.3021006856710254E-11,2.3022680816280305E-11,2.3024354775850354E-11,2.3026028735420402E-11,2.3027702694990451E-11,2.3029376654560503E-11,2.3031050614130551E-11,2.30327245737006E-11,2.3034398533270648E-11,2.3036072492840697E-11,2.3037746452410748E-11,2.3039420411980797E-11,2.3041094371550845E-11,2.3042768331120894E-11,2.3044442290690946E-11,2.3046116250260994E-11,2.304779020983104E-11,2.3049464169401091E-11,2.3051138128971143E-11,2.3052812088541188E-11,2.3054486048111237E-11,2.3056160007681289E-11,2.305783396725134E-11,2.3059507926821389E-11,2.3061181886391434E-11,2.3062855845961486E-11,2.3064529805531538E-11,2.3066203765101583E-11,2.3067877724671631E-11,2.306955168424168E-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:",31042053.125269517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,762.96867084454709,3306.4260573163165,9389.701655303903,20026.650724484654,30853.099231637076,42202.320870361684,54182.052985816073,66915.557276732681,82166.66402765525,97619.521761201584,113209.94489645612,130433.20837422527,147052.72559499653,163878.2701668907,179428.85277064901,194904.73315322731,209240.92992977391,222879.13865732268,231997.14055172712,238585.77078476184,239347.33365213734,238887.03294270884,238426.16245839235,237964.2878903138,270948.86090123898,269727.79636879812,268506.73183635727,267302.09930618905,266113.89877829334,264925.69825039763,263737.49772250192,262549.29719460628,261361.09666671057,260172.89613881486,258984.69561091915,257796.49508302344,256608.2945551278,255420.09402723215,254231.89349933644,253056.45363129897,251893.77442311982,250731.09521494061,249568.41600676149,248405.73679858228,247243.05759040319,246080.37838222395,244917.69917404477,243755.01996586562,242592.34075768644,241429.66154950723,240266.98234132811,239116.10674351786,237977.03475607638,236837.96276863501,235698.89078119365,234559.81879375223,233420.74680631084,232281.67481886951,231142.60283142811,230003.53084398669,228864.45885654527,227725.38686910388,226586.31488166252,225458.16123381234,224340.92592555343,223223.69061729446,222106.45530903549,220989.22000077655,219871.98469251764,218754.74938425867,217637.5140759997,216520.27876774076,215403.04345948179,214285.80815122291,213168.57284296391,212061.43699882686,210964.40061881169,209867.36423879652,208770.32785878133,207673.29147876616,206576.25509875096,205479.21871873579,204382.18233872057,203285.14595870546,202188.1095786902,201091.07319867503,199994.03681865986,198906.11460142559,197827.30654697225,196748.49849251891,195669.69043806559,194590.88238361225,193512.07432915893,192433.26627470559,191354.45822025221,190275.6501657989,189196.84211134556,188118.03405689224,187039.2260024389,185964.5713914287,184894.07022386161,183823.56905629451,182753.06788872744,181682.5667211604,180612.0655535933,179541.56438602621,178471.06321845917,177400.5620508921,176330.060883325,175259.55971575793,174189.05854819083,173119.08993483181,172049.65387568084,170980.21781652988,169910.78175737892,168841.34569822796,167771.909639077,166702.47357992607,165633.03752077508,164563.60146162412,163494.84026503371,162428.9036233779,161372.35398514039,160337.74467907517,159333.70636671229,158361.63180854963,157421.46076534895,156513.85347540595,155637.84916538908,154788.69610754054,153956.06977971719,153131.3144638011,152312.86874441238,151500.33128386139,150693.68350993271,149892.55026909689,149095.81111618123,148302.32346077592,147511.13930085849,146721.8104504559,145934.4474313359,145148.39080367793,144362.96849511858,143578.17258166365,142812.58038174201,142065.96393792157,141319.43347929878,140572.90302067602,139826.37256205326,139079.84210343051,138333.31164480769,137586.78118618493,136840.25072756218,136093.72026893942,135347.18981031663,134600.65935169384,133854.12889307109,133107.59843444833,132361.06797582557,131614.53751720276,130868.00705858003,130121.47659995724,129374.94614133447,128628.4156827117,127881.88522408892,127135.35476546615,126388.82430684338,125642.29384822062,124895.76338959784,124149.23293097509,123402.70247235234,122656.17201372953,121909.64155510678,121163.111096484,120416.58063786125,119670.05017923845,118923.5197206157,118176.98926199292,117430.45880337016,116683.92834474736,115937.3978861246,115190.86742750184,114444.33696887907,113697.80651025631,112951.27605163354,112204.74559301078,111458.215134388,110711.68467576522,109965.15421714247,109218.62375851969,108472.09329989692,107725.56284127414,106979.03238265138,106232.50192402861,105485.97146540585,104739.44100678305,103992.91054816032,103246.38008953752,102499.84963091476,101753.319172292,101006.78871366923,100260.25825504646,99513.727796423686,98767.197337800913,98020.666879178141,97274.136420555384,96527.605961932597,95781.075503309825,95034.545044687082,94288.014586064295,93541.484127441523,92794.953668818736,92048.423210195993,91301.892751573207,90555.362292950449,89808.831834327677,89062.30137570489,88315.770917082133,87569.240458459375,86822.709999836603,86076.179541213831,85329.649082591059,84583.118623968287,83836.588165345514,83090.057706722742,82343.527248099985,81596.996789477213,80850.466330854426,80103.935872231668,79357.405413608896,78610.874954986124,77866.167228617909,77123.282234504222,76380.39724039055,75637.512246276878,74894.627252163205,74151.742258049519,73408.857263935846,72665.972269822145,71923.087275708473,71180.202281594815,70437.317287481128,69694.432293367441,68987.22274209118,68315.688633652331,67644.154525213511,66972.620416774676,66301.086308335856,65629.552199897022,64958.01809145818,64286.483983019345,63614.94987458051,62943.415766141683,62271.881657702834,61600.347549263999,60982.370657106178,60417.950981229347,59853.531305352531,59289.111629475701,58724.691953598871,58160.272277722033,57595.852601845218,57031.432925968387,56467.013250091557,55902.593574214727,55338.173898337904,54773.754222461073,54229.039052282373,53704.028387801809,53179.017723321231,52654.007058840667,52128.996394360096,51603.98572987951,51078.975065398947,50553.964400918383,50028.95373643779,49503.943071957226,48978.932407476663,48453.921742996085,47928.911078515514,47403.900414034935,46878.889749554364,46353.879085073793,45828.868420593222,45303.857756112651,44778.84709163208,44253.836427151502,43728.825762670931,43203.81509819036,42678.804433709782,42153.793769229203,41628.78310474864,41103.772440268076,40578.761775787498,40053.751111306919,39528.740446826356,39003.729782345777,38478.719117865206,37953.708453384636,37428.697788904057,36903.687124423494,36378.676459942915,35853.665795462344,35328.655130981773,34803.644466501195,34278.633802020631,33753.62313754006,33228.612473059489,32703.601808578918,32178.59114409834,31653.580479617762,31128.569815137194,30603.55915065662,30078.548486176041,29553.537821695478,29028.527157214899,28503.516492734332,27978.505828253765,27453.495163773183,26928.484499292616,26403.473834812041,25878.463170331463,25353.452505850899,24828.441841370321,24303.431176889753,23778.420512409182,23253.409847928608,22728.399183448037,22203.388518967458,21678.377854486887,21153.367190006316,20628.356525525745,20103.345861045174,19578.335196564596,19053.324532084025,18528.313867603454,18003.303203122879,17478.292538642309,16953.281874161738,16428.271209681163,15903.260545200592,15378.249880720017,14853.239216239446,14328.228551758872,13803.217887278301,13278.207222797724,12753.196558317157,12228.18589383658,11703.175229356011,11178.164564875437,10653.153900394864,10128.143235914293,9603.1325714337181,9078.1219069531435,8553.1112424725761,8028.1005779919997,7503.0899135114332,6978.0792490308595,6453.068584550284,5928.057920069713,5403.0472555891392,4878.0365911085628,4353.0259266279936,3828.015262147424,3303.004597666848,2777.993933186277,2252.983268705706,1727.9726042251332,1202.9619397445604,677.95127526399142,152.94061078341684,-372.07005369715955,-897.08071817772861,-1422.0913826583032,-1947.102047138874,-2472.1127116194471,-2997.1233761000176,-3522.1340405805922,-4047.144705061165,-4572.155369541736,-5097.1660340223088,-5622.1766985028798,-6147.1873629834563,-6672.1980274640291,-7197.2086919445956,-7722.219356425172,-8247.2300209057394,-8772.240685386314,-9297.2513498668886,-9822.2620143474578,-10347.272678828032,-10872.283343308605,-11397.294007789176,-11922.304672269744,-12447.31533675032,-12972.326001230891,-13497.33666571146,-14022.347330192037,-14547.357994672608,-15072.36865915318,-15597.379323633753,-16122.389988114322,-16647.400652594897,-17172.411317075472,-17697.421981556043,-18222.432646036614,-18747.443310517188,-19272.453974997756,-19797.46463947833,-20322.475303958901,-20847.48596843948,-21372.496632920043,-21897.507297400618,-22422.517961881193,-22947.528626361756,-23472.539290842331,-23997.549955322906,-24522.560619803477,-25047.571284284058,-25572.581948764626,-26097.59261324519,-26622.603277725775,-27147.613942206339,-27672.62460668691,-28197.635271167492,-28722.645935648063,-29247.656600128645,-29772.667264609208,-30297.677929089772,-30822.68859357035,-31347.699258050914,-31872.709922531485,-32397.720587012063,-32922.731251492631,-33447.741915973209,-33972.752580453773,-34497.763244934336,-35022.773909414929,-35547.784573895493,-36072.795238376064,-36597.805902856635,-37122.816567337206,-37647.827231817784,-38172.837896298355,-38697.848560778919,-39222.85922525949,-39747.869889740046,-40272.880554220617,-40797.891218701181,-41322.901883181745,-41847.91254766233,-42372.923212142894,-42897.93387662345,-43422.944541104021,-43947.955205584578,-44472.965870065149,-44997.97653454572,-45522.987199026284,-46047.997863506847,-46573.008527987418,-47098.019192467975,-47623.029856948539,-48148.040521429102,-48673.05118590968,-49198.061850390251,-49723.072514870808,-50248.083179351386,-50773.093843831943,-51298.104508312506,-51823.115172793077,-52348.125837273648,-52873.136501754219,-53398.147166234776,-53923.157830715361,-54448.168495195918,-54973.179159676482,-55498.18982415706,-56023.200488637623,-56548.211153118194,-57073.221817598751,-57598.232482079322,-58123.243146559886,-58648.253811040457,-59173.264475521028,-59698.275140001591,-60223.285804482162,-60748.296468962726,-61273.307133443297,-61798.317797923861,-62323.328462404432,-62848.339126885003,-63373.349791365566,-63898.36045584613,-64423.371120326694,-64948.381784807272,-65473.392449287836,-65998.403113768407,-66523.413778248971,-67048.424442729534,-67573.435107210098,-68098.445771690662,-68623.45643617124,-69148.467100651804,-69673.477765132367,-70198.488429612946,-70723.499094093509,-71248.509758574073,-71773.520423054637,-72298.531087535215,-72823.541752015779,-73348.552416496343,-73873.563080976906,-74398.573745457485,-74923.584409938048,-75448.595074418627,-75973.60573889919,-76498.616403379754,-77023.627067860318,-77548.637732340896,-78073.64839682146,-78598.659061302023,-79123.669725782587,-79648.680390263165,-80173.691054743729,-80698.701719224307,-81223.712383704871,-81748.723048185449,-82273.733712666013,-82798.744377146577,-83323.755041627141,-83848.765706107704,-84373.776370588268,-84898.787035068846,-85423.79769954941,-85948.808364029974,-86473.819028510537,-86998.829692991116,-87523.840357471679,-88048.851021952243,-88474.007876238102,-88557.183522618987,-88031.16241834189,-86716.964453570559,-84996.011093567809,-83192.368324100942,-81145.476479272562,-78853.429925492062,-75883.770029036255,-72124.043575802978,-67686.540687093817,-62407.299018801546,-56812.257439099871,-51207.88211410075,-45724.776536604601,-40406.921252441491,-35221.602462168346,-30277.842555443149,-26181.833786821699,-23297.011872822164,-21900.225963646291,-21724.603512812122,-21728.875746017216,-21731.698810139103,-16728.623951713347,-11786.691500661906,-11910.755512782456,-12034.449953218746,-12158.144393655033,-12281.838834091322,-12405.533274527612,-12529.227714963901,-12652.922155400187,-12776.616595836476,-12900.311036272764,-13024.005476709053,-13147.699917145343,-13271.394357581632,-13395.088798017923,-13518.783238454209,-13642.477678890496,-13766.172119326784,-13889.866559763073,-14013.561000199366,-14137.255440635648,-14260.94988107194,-14384.644321508229,-14508.338761944515,-14632.033202380806,-14755.72764281709,-14879.422083253383,-15003.116523689674,-15126.810964125958,-15250.505404562249,-15374.199844998539,-15497.894285434824,-15621.588725871115,-15745.283166307401,-15868.977606743692,-15992.67204717998,-16116.366487616267,-16240.060928052557,-16363.75536848885,-16487.449808925132,-16611.144249361419,-16734.838689797703,-16858.533130233998,-16982.227570670286,-17105.922011106573,-17229.616451542865,-17353.310891979152,-17477.005332415436,-17600.699772851727,-17724.394213288015,-17848.088653724306,-17971.783094160597,-18095.477534596881,-18219.171975033176,-18342.866415469467,-18466.560855905747,-18590.255296342038,-18713.949736778322,-18837.644177214614,-18961.338617650905,-19085.033058087189,-19208.72749852348,-19332.421938959771,-19456.116379396059,-19579.81081983235,-19703.505260268634,-19827.199700704921,-19950.894141141216,-20074.5885815775,-20198.283022013791,-20321.977462450079,-20445.671902886363,-20569.366343322657,-20693.060783758941,-20816.755224195233,-20940.449664631524,-21064.144105067808,-21187.838545504099,-21311.532985940386,-21435.22742637667,-21558.921866812962,-21682.616307249245,-21806.31074768554,-21930.005188121828,-22053.699628558115,-22177.394068994403,-22301.088509430698,-22424.782949866982,-22548.477390303273,-22672.171830739557,-22795.866271175848,-22919.560711612139,-23043.255152048423,-23166.949592484714,-23290.644032921005,-23414.338473357289,-23538.032913793581,-23661.727354229864,-23785.421794666156,-23909.116235102447,-24032.810675538731,-24156.505115975022,-24280.199556411317,-24403.893996847601,-24527.588437283888,-24651.282877720176,-24774.977318156471,-24898.671758592758,-25022.366199029042,-25146.06063946533,-25269.755079901624,-25393.449520337916,-25517.1439607742,-25640.838401210487,-25764.532841646782,-25888.227282083073,-26011.921722519357,-26135.616162955645,-26259.310603391939,-26383.005043828231,-26473.591410246674,-26450.880769648036,-26226.818891206276,-25742.845501649947,-25125.172019514644,-24480.474745693282,-23755.247484730877,-22949.2694443853,-21920.172900438723,-20630.59149846049,-19117.821147414466,-17327.867486611114,-15434.403784810711,-13538.67154761543,-11683.532022827731,-9883.652732652241,-8128.5943318421205,-6454.282625082491,-5060.445799289716,-4066.4035783964464,-3563.011052544754,-3462.671690476509,-3421.9822214754981,-3380.8247794742842,-1679.9102474030105,0.15921842405071529,1.003466278957598E-9,1.0035401859118336E-9,1.0036140928660692E-9,1.0036879998203048E-9,1.0037619067745404E-9,1.0038358137287762E-9,1.0039097206830118E-9,1.0039836276372472E-9,1.004057534591483E-9,1.0041314415457184E-9,1.004205348499954E-9,1.0042792554541898E-9,1.0043531624084252E-9,1.0044270693626611E-9,1.0045009763168967E-9,1.0045748832711323E-9,1.0046487902253679E-9,1.0047226971796033E-9,1.0047966041338389E-9,1.0048705110880747E-9,1.0049444180423101E-9,1.0050183249965459E-9,1.0050922319507813E-9,1.0051661389050171E-9,1.0052400458592527E-9,1.0053139528134883E-9,1.0053878597677239E-9,1.0054617667219595E-9,1.0055356736761951E-9,1.0056095806304307E-9,1.0056834875846661E-9,1.0057573945389019E-9,1.0058313014931376E-9,1.0059052084473732E-9,1.0059791154016086E-9,1.0060530223558442E-9,1.00612692931008E-9,1.0062008362643156E-9,1.0062747432185512E-9,1.0063486501727868E-9,1.0064225571270224E-9,1.006496464081258E-9,1.0065703710354936E-9,1.0066442779897292E-9,1.0067181849439648E-9,1.0067920918982004E-9,1.006865998852436E-9,1.0069399058066716E-9,1.0070138127609072E-9,1.0070877197151428E-9,1.0071616266693784E-9,1.0072355336236141E-9,1.0073094405778497E-9,1.0073833475320853E-9,1.0074572544863209E-9,1.0075311614405565E-9,1.0076050683947921E-9,1.0076789753490277E-9,1.0077528823032633E-9,1.0078267892574989E-9,1.0079006962117345E-9,1.0079746031659703E-9,1.0080485101202057E-9,1.0081224170744413E-9,1.0081963240286769E-9,1.0082702309829125E-9,1.0083441379371481E-9,1.0084180448913837E-9,1.0084919518456193E-9,1.0085658587998549E-9,1.0086397657540906E-9,1.0087136727083262E-9,1.0087875796625618E-9,1.0088614866167974E-9,1.008935393571033E-9,1.0090093005252686E-9,1.0090832074795042E-9,1.0091571144337398E-9,1.0092310213879754E-9,1.0093049283422112E-9,1.0093788352964466E-9,1.0094527422506822E-9,1.0095266492049178E-9,1.0096005561591534E-9,1.009674463113389E-9,1.0097483700676248E-9,1.0098222770218602E-9,1.0098961839760958E-9,1.0099700909303314E-9,1.0100439978845671E-9,1.0101179048388027E-9,1.0101918117930383E-9,1.0102657187472739E-9,1.0103396257015095E-9,1.0104135326557451E-9,1.0104874396099809E-9,1.0105613465642163E-9,1.0106352535184521E-9,1.0107091604726875E-9,1.0107830674269231E-9,1.0108569743811589E-9,1.0109308813353943E-9,1.0110047882896301E-9,1.0110786952438657E-9,1.0111526021981013E-9,1.0112265091523367E-9,1.0113004161065723E-9,1.0113743230608082E-9,1.0114482300150438E-9,1.0115221369692792E-9,1.011596043923515E-9,1.0116699508777506E-9,1.011743857831986E-9,1.0118177647862218E-9,1.0118916717404572E-9,1.011965578694693E-9,1.0120394856489286E-9,1.0121133926031642E-9,1.0121872995573998E-9,1.0122612065116354E-9,1.012335113465871E-9,1.0124090204201066E-9,1.0124829273743422E-9,1.0125568343285778E-9,1.0126307412828134E-9,1.012704648237049E-9,1.0127785551912847E-9,1.0128524621455203E-9,1.0129263690997559E-9,1.0130002760539915E-9,1.0130741830082269E-9,1.0131480899624627E-9,1.0132219969166981E-9,1.0132959038709339E-9,1.0133698108251695E-9,1.0134437177794049E-9,1.0135176247336407E-9,1.0135915316878763E-9,1.0136654386421119E-9,1.0137393455963475E-9,1.0138132525505831E-9,1.0138871595048187E-9,1.0139610664590543E-9,1.0140349734132902E-9,1.0141088803675255E-9,1.0141827873217612E-9,1.0142566942759968E-9,1.0143306012302324E-9,1.014404508184468E-9,1.0144784151387036E-9,1.0145523220929392E-9,1.014626229047175E-9,1.0147001360014104E-9,1.014774042955646E-9,1.0148479499098816E-9,1.0149218568641172E-9,1.0149957638183528E-9,1.0150696707725884E-9,1.015143577726824E-9,1.0152174846810596E-9,1.0152913916352952E-9,1.015365298589531E-9,1.0154392055437664E-9,1.015513112498002E-9,1.0155870194522377E-9,1.0156609264064733E-9,1.0157348333607089E-9,1.0158087403149445E-9,1.0158826472691801E-9,1.0159565542234157E-9,1.0160304611776513E-9,1.0161043681318871E-9,1.0161782750861227E-9,1.0162521820403581E-9,1.0163260889945939E-9,1.0163999959488293E-9,1.0164739029030649E-9,1.0165478098573007E-9,1.0166217168115361E-9,1.0166956237657719E-9,1.0167695307200075E-9,1.0168434376742429E-9,1.0169173446284788E-9,1.0169912515827142E-9,1.0170651585369498E-9,1.0171390654911856E-9,1.0172129724454212E-9,1.0172868793996568E-9,1.0173607863538924E-9,1.017434693308128E-9,1.0175086002623636E-9,1.0175825072165992E-9,1.0176564141708348E-9,1.0177303211250702E-9,1.017804228079306E-9,1.0178781350335416E-9,1.0179520419877772E-9,1.0180259489420126E-9,1.0180998558962484E-9,1.018173762850484E-9,1.0182476698047197E-9,1.0183215767589551E-9,1.0183954837131909E-9,1.0184693906674265E-9,1.0185432976216621E-9]
[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:",44899555.67841088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143450.83787001786,143450.83787001786,261695.79416821478,261695.79416821478,261695.79416821478,261695.79416821478,394483.7650804228,394483.76508042286,457758.10457369982,487449.76077412849,930067.71186690987,1626597.3429733412,1811265.8207049146,1796670.4404574516,1696951.5396789578,1929309.0401685319,2226866.0692027877,2165623.1718854052,2191048.5607220298,2356286.9514863244,2381136.6952476259,2430836.1827702294,2256887.9764411175,2356286.9514863244,2449624.8658229676,2449624.8658229676,1882410.9202850673,992682.99750218645,508546.54271655751,284850.1283074544,89890.933059343472,89890.933059343472,89890.933059343457,4838447.8557621334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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:",44899555.678410977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143450.83787001,143450.83787001,261695.79416822002,261695.79416822002,261695.79416822002,261695.79416822002,394483.76508042996,394483.76508042996,457758.10457369999,487449.76077413,930067.71186690999,1626597.3429733398,1811265.82070492,1796670.44045746,1696951.5396789499,1929309.0401685301,2226866.0692027998,2165623.1718854099,2191048.5607220302,2356286.95148633,2381136.6952476301,2430836.1827702299,2256887.9764411198,2356286.95148633,2449624.8658229699,2449624.8658229699,1882410.9202850701,992682.99750218994,508546.54271657002,284850.12830744998,89890.933059349991,89890.933059349991,89890.933059349991,4838447.8557621296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71725.418935005,215401.95353707028,418949.76778252702,682855.18148306198,948433.59861127171,1215940.2022073118,1551782.2122365076,1956182.6413237045,2394883.0876254719,2822321.4050151799,3285900.9064018847,3895114.4662546702,4299260.3463846408,4410259.183652211,4402991.9259876395,4361973.4560582601,4466358.7545836195,4418903.2970714765,4126686.7908957461,3890531.912208138,3595552.8525919495,3241835.6427783901,2840782.9116119784,2465620.3209911599,2278069.3543607392,2232366.6133680455,2047309.1013249345,1540825.3739793308,899745.04748001928,560947.9813613157,567448.62781172781,571627.74094097468,575562.34795946686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,164,"AFUDC Debt:",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,124.14325166044335,373.06463579889902,725.61375484354971,1182.8336730389442,1642.9525086033095,2106.4119566216909,2688.150487336251,3388.7802050813816,4148.7818203145835,4889.4035664489702,5692.4282935732199,6747.7918132065397,7448.4445116426668,7640.7955030424728,7628.3680870799381,7557.1987796494623,7737.9044079614996,7656.0885407659543,7149.8357953973573,6740.5810116552657,6229.734268421731,5616.8016059410193,4922.1603834838734,4271.947773531675,3946.925570492308,3867.5854115671136,3547.3645725772531,2670.0263810169599,1559.4190670208325,971.85219604972895,983.11357667668983,990.35422744594348,997.17122238080026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,167,"AFUDC Preferred Equity Cumulative:",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.223860757360502,40.94772886044391,100.7059025341709,198.11858192285462,333.42450837675807,506.89879919881429,728.28236946752986,1007.3665443272033,1349.0409170879775,1699.8453735135372,1996.2741345649549,2193.4015313751729,2229.7148218255634,2278.7076637693781,2275.7200881866402,2231.9183376207675,2206.3726238105501,2039.5235796967709,1828.8645904111538,1650.3138977128447,1419.9562777379767,1220.8298628172829,994.19148249575699,818.52948013544767,697.24899020752275,654.45402768116446,581.50714000491223,472.46495819972802,273.82421778887715,262.73896643571226,308.05328136176894,347.92498186807319,383.09523987212555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,169,"AFUDC Common Equity Cumulative:",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,317.02635169272207,1269.7267107617336,3122.7366678821545,6143.3555014254371,10338.986217072928,15718.159783399653,22582.927142097506,31236.902374226749,41831.704321745878,52709.616259080976,61901.420694139262,68014.04105474375,69140.060888411506,70659.254303611699,70566.614134708783,69208.388557384096,68416.254876884894,63242.520121085487,56710.305685710366,51173.720628289557,44030.681655201581,37856.074787388883,30828.363771748001,25381.352602387688,21620.629313421225,20293.622699917545,18031.650807284735,14650.418814915856,8490.8719739971039,8147.1352117802871,9552.2631063596764,10788.623816593159,11879.199954877251,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,175,"Difference Between BLM and Book:",352822.13325232145,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,425.080504025989,1091.2517393024068,2670.3967526478846,4818.7271557812328,5186.7639381901099,5480.173726633042,5299.1904988934484,5898.7825068343109,5800.8546046053652,6461.2349345928906,3118.5772538172,2560.3960134619679,2251.737681923621,2092.3290780700654,1803.6990804936236,1179.1320478016871,539.0716193284029,300.10002739371811,218.05812645749381,290.06218673566224,324.38501466817445,145.17956780852407,182.30649079221968,214.3922853052743,1715.0589291892111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,862.99837012381909,3093.1174817946126,6156.8839197150646,9546.6663405475083,9360.7827840471255,10294.67168613381,11200.319341146227,10706.037059254755,13785.641956493939,13370.343170125685,14235.783928443418,14845.061846500574,13234.552565301474,12683.264115145992,10546.452233586191,9168.5157517016578,7714.6978579109618,7968.2161136870409,7216.7219500393203,7123.9956131565168,1812.2978900493213,696.17458416979116,805.27689591187107,900.54722965262044,7371.4689762388916,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,372.01128801169676,1333.0329557409777,2650.6183001523914,4106.8891661991584,4025.9333473355773,4429.6891289440846,4823.8170598340766,4610.5119563440085,5936.0670725242544,5758.7578419225792,6129.4131253101641,6389.9498821619945,5693.7212201794455,5453.9119978779017,4533.6721639635016,3938.7252398414093,3311.2552033540433,3417.701426208926,3093.8686266854943,3054.8664840421288,780.00883091561536,299.75914013937353,346.82656126429458,387.92651841536554,3175.7672893212757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,176,"Property Taxes to be Capitalized:",76021.884622071026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,308.68637009426476,1046.2903053820844,2195.3286237504417,3551.1304787305335,3682.110528729409,4103.8851828419211,4428.9715727434987,4454.0592660119028,5378.8245080730767,5506.7333923197411,5090.1613630325191,5180.9083403728946,4704.9212396324892,4529.8258973559014,3870.6376172152768,3262.0751337738448,2607.9837015848889,2566.5561523228239,2414.700376365905,2548.4961878602971,781.00168691022918,287.4625789147168,323.39836009325023,354.80178875894183,2842.9339692001959,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,182,"Percent in Service:",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.12665871000000001,0.31405350999999998,0.57272626000000004,0.85022143999999999,0.84955038999999999,0.89787421000000001,0.93098913999999999,0.96246023999999997,1.1335208699999999,1.2737699500000002,1.1943898800000001,1.3027790700000002,1.35766769,1.5306267300000003,1.6478943999999998,1.7470891400000004,1.6192481699999999,1.5845994999999999,1.4758748499999998,1.7744087099999999,1.00922588,0.41239498000000002,0.41097017000000002,0.40955544999999999,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,183,"Book CAP EX Into Service:",45462243.72514569,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121599.56309325424,406350.00200152991,975936.34754538513,1705356.2262116543,1739890.8715766156,1831621.22978009,1940907.7755551776,2070410.8649168103,2481220.9423160148,2524680.0608237553,2557530.6903737355,2828512.4112231387,2745743.681893501,2794266.3289909735,2613961.4344460368,2606098.0769239399,2419315.5167219117,2315751.3452770654,1603681.8064008593,1206361.3000120572,283056.14020674035,89670.200542210398,89972.763250298492,90236.523191697896,5420111.6218712358,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,187,"CAP EX Expired (end of period):",45462243.72514566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33493.239733019611,105093.718371282,352476.80981875124,713673.5666851498,765502.51525197609,776240.87771226792,761235.99238603888,808742.12983877817,714924.4828642467,579360.80259822169,209391.67792778442,159613.34694533519,141591.10717562615,141329.19789152074,140862.1463205351,122336.49213030563,86260.828378454025,68347.393784923988,41934.005111030005,47467.511024976266,47522.552799913741,15065.084379096908,15124.330420561106,15175.534738929717,915037.02926759911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,61568.253293489899,210559.83567124078,435993.30218078732,693745.61856519617,681744.82735684735,738331.51543447969,825121.22074949881,882624.48792750621,1235753.7487783553,1360965.1128143407,1642939.2019905974,1867368.0592958904,1822155.9920647447,1856309.1243178789,1730427.5761153086,1737999.9429041154,1632717.6958898953,1572868.5146923468,1093066.8902819059,810945.40648882568,164591.22191924986,52134.103491190283,52304.080951354626,52452.569605272278,3148127.118614241,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26538.070066744727,90696.447959007171,187466.23554584669,297937.04096130829,292643.52896779228,317048.83663334238,354550.56241964002,379044.24715052586,530542.71067341277,584354.14541119267,705199.8104553537,801531.00498191302,781996.58265313017,796628.00678157376,742671.71201019315,745761.64188951894,700336.99245356279,674535.43679979467,468680.91100792337,347948.38249825506,70942.365487576739,22471.01267192321,22544.351878382757,22608.418847495912,1356947.4739893964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,191,"Book Value (end of period):",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121074.13002167278,525180.64497032342,1494192.8867920055,3183904.5785747687,4899046.8567757625,6696499.5236989912,8593596.3762341551,10609928.654840637,13026173.921733335,15475610.317545019,17949585.829438802,20685749.360677615,23330681.633042499,26015539.762288511,28512003.062141456,30992637.536126327,33279245.923308518,35455435.345923819,36914838.043995745,37973283.739646494,38107369.761233151,38047735.723599337,37988068.95519349,37928329.632333189,43178245.060263962,43008048.866323493,42837852.672383033,42667656.478442565,42497460.284502104,42327264.090561643,42157067.896621175,41986871.702680707,41816675.508740246,41646479.314799778,41476283.120859317,41306086.926918849,41135890.732978389,40965694.539037928,40795498.34509746,40625302.151156992,40455105.957216531,40284909.763276063,40114713.569335602,39944517.375395134,39774321.181454673,39604124.987514213,39433928.793573745,39263732.599633276,39093536.405692816,38923340.211752348,38753144.017811887,38582947.823871419,38412751.629930958,38242555.43599049,38072359.242050029,37902163.048109561,37731966.854169101,37561770.660228632,37391574.466288172,37221378.272347704,37051182.078407243,36880985.884466775,36710789.690526314,36540593.496585846,36370397.302645385,36200201.108704917,36030004.914764456,35859808.720823988,35689612.52688352,35519416.33294306,35349220.139002599,35179023.945062131,35008827.751121663,34838631.557181202,34668435.363240734,34498239.169300273,34328042.975359805,34157846.781419337,33987650.587478876,33817454.393538408,33647258.199597947,33477062.005657479,33306865.811717018,33136669.61777655,32966473.423836086,32796277.229895622,32626081.035955157,32455884.842014693,32285688.648074225,32115492.454133764,31945296.2601933,31775100.066252831,31604903.872312367,31434707.678371903,31264511.484431438,31094315.290490974,30924119.096550506,30753922.902610041,30583726.708669581,30413530.514729112,30243334.320788648,30073138.126848184,29902941.932907719,29732745.738967255,29562549.545026787,29392353.351086326,29222157.157145862,29051960.963205393,28881764.769264929,28711568.575324465,28541372.381384,28371176.187443536,28200979.993503068,28030783.799562603,27860587.605622143,27690391.411681674,27520195.21774121,27349999.023800746,27179802.829860281,27009606.635919817,26839689.552310459,26670648.24968753,26504544.253813092,26344387.537661027,26190610.009136062,26043301.154592037,25902335.933317896,25768110.229792405,25639842.230290785,25516402.237477485,25394707.175313585,25274342.224374227,25155157.199327998,25037149.917597532,24920316.487086408,24804502.527343035,24689407.40783615,24574881.849944133,24460705.742094714,24346925.196837172,24233540.672852956,24120281.691238571,24007148.745711021,23894142.262972966,23788761.088812139,23683379.914651308,23577998.740490481,23472617.566329654,23367236.392168824,23261855.218007997,23156474.04384717,23051092.869686343,22945711.695525516,22840330.521364685,22734949.347203858,22629568.173043031,22524186.998882201,22418805.824721374,22313424.650560547,22208043.47639972,22102662.302238893,21997281.128078062,21891899.953917235,21786518.779756408,21681137.605595578,21575756.431434751,21470375.257273924,21364994.083113097,21259612.90895227,21154231.734791439,21048850.560630612,20943469.386469785,20838088.212308954,20732707.038148127,20627325.863987301,20521944.689826474,20416563.515665647,20311182.341504816,20205801.167343989,20100419.993183162,19995038.819022331,19889657.644861504,19784276.470700677,19678895.296539851,19573514.122379024,19468132.948218193,19362751.774057366,19257370.599896539,19151989.425735708,19046608.251574881,18941227.077414054,18835845.903253227,18730464.729092401,18625083.55493157,18519702.380770743,18414321.206609916,18308940.032449085,18203558.858288258,18098177.684127431,17992796.509966604,17887415.335805777,17782034.161644947,17676652.98748412,17571271.813323293,17465890.639162462,17360509.465001635,17255128.290840808,17149747.116679981,17044365.942519154,16938984.768358324,16833603.594197497,16728222.42003667,16622841.245875841,16517460.071715012,16412078.897554185,16306697.723393358,16201316.549232529,16095935.375071701,15990554.200910874,15885173.026750047,15779791.852589218,15674410.678428389,15569029.504267562,15463648.330106735,15358267.155945906,15252885.981785078,15147504.807624251,15042123.633463424,14936742.459302595,14831361.285141766,14725980.110980939,14620598.936820112,14515217.762659283,14409836.588498455,14304455.414337628,14199074.240176801,14093693.06601597,13988311.891855143,13882930.717694312,13777549.543533485,13672168.369372655,13566787.195211828,13461406.021050997,13356024.84689017,13250643.672729339,13145262.498568512,13039881.324407682,12934500.150246855,12829118.976086024,12723737.801925197,12618356.627764367,12512975.45360354,12407594.279442709,12302213.105281882,12196831.931121051,12091450.756960224,11986069.582799394,11880688.408638567,11775307.234477736,11669926.060316909,11564544.886156078,11459163.711995251,11353782.537834421,11248401.363673594,11143020.189512763,11037639.015351936,10932257.841191106,10826876.667030279,10721495.492869448,10616114.318708621,10510733.14454779,10405351.970386963,10299970.796226133,10194589.622065306,10089208.447904475,9983827.2737436481,9878446.0995828174,9773064.9254219905,9667683.7512611598,9562302.5771003328,9456921.4029395021,9351540.2287786752,9246159.0546178445,9140777.8804570176,9035396.7062961869,8930015.5321353599,8824634.3579745293,8719253.1838137023,8613872.0096528716,8508490.8354920447,8403109.661331214,8297728.4871703871,8192347.3130095582,8086966.1388487294,7981584.9646879006,7876203.7905270718,7770822.616366243,7665441.4422054142,7560060.2680445854,7454679.0938837565,7349297.9197229277,7243916.7455620989,7138535.5714012701,7033154.3972404413,6927773.2230796125,6822392.0489187837,6717010.8747579549,6611629.700597126,6506248.5264362972,6400867.3522754684,6295486.1781146396,6190105.0039538108,6084723.829792982,5979342.6556321532,5873961.4814713243,5768580.3073104955,5663199.1331496667,5557817.9589888379,5452436.7848280091,5347055.6106671803,5241674.4365063515,5136293.2623455226,5030912.0881846938,4925530.914023865,4820149.7398630362,4714768.5657022074,4609387.3915413786,4504006.2173805498,4398625.0432197209,4293243.8690588921,4187862.6948980633,4082481.5207372345,3977100.3465764057,3871719.1724155769,3766337.9982547481,3660956.8240939192,3555575.6499330904,3450194.4757722616,3344813.3016114328,3239432.127450604,3134050.9532897752,3028669.7791289464,2923288.6049681176,2817907.4308072892,2712526.2566464604,2607145.0824856316,2501763.9083248028,2396382.7341639739,2291001.5600031451,2185620.3858423163,2080239.2116814873,1974858.0375206585,1869476.8633598296,1764095.6891990011,1658714.5150381725,1553333.3408773437,1447952.1667165149,1342570.992555686,1237189.8183948572,1131808.6442340284,1026427.4700731996,921046.29591237078,815665.12175154197,710283.94759071316,604902.77342988434,499521.59926905553,394140.42510822695,288759.25094739819,183378.07678656938,77996.902625740564,-27384.271535088243,-132765.44569591703,-238146.61985674585,-343527.79401757463,-448908.96817840345,-554290.14233923226,-659671.31650006108,-765052.49066088989,-870433.6648217187,-975814.83898254752,-1081196.0131433762,-1186577.187304205,-1291958.3614650338,-1397339.5356258627,-1502720.7097866915,-1608101.8839475203,-1713483.0581083491,-1818864.2322691779,-1924245.4064300067,-2029626.5805908355,-2135007.7547516641,-2240388.9289124929,-2345770.1030733213,-2451151.2772341501,-2556532.4513949789,-2661913.6255558077,-2767294.7997166365,-2872675.9738774654,-2978057.1480382942,-3083438.322199123,-3188819.4963599518,-3294200.6705207806,-3399581.8446816094,-3504963.0188424382,-3610344.193003267,-3715725.3671640959,-3821106.5413249247,-3926487.7154857535,-4031868.8896465823,-4137250.0638074111,-4242631.2379682399,-4348012.4121290687,-4453393.5862898976,-4558774.7604507264,-4664155.9346115552,-4769537.108772384,-4874918.2829332128,-4980299.4570940416,-5085680.6312548704,-5191061.8054156993,-5296442.9795765281,-5401824.1537373569,-5507205.3278981857,-5612586.5020590145,-5717967.6762198433,-5823348.8503806721,-5928730.024541501,-6034111.1987023298,-6139492.3728631586,-6244873.5470239874,-6350254.7211848153,-6455635.8953456441,-6561017.0695064729,-6666398.2436673017,-6771779.4178281305,-6877160.5919889593,-6982541.7661497882,-7087922.940310616,-7193304.1144714449,-7298685.2886322737,-7404066.4627931025,-7509447.6369539313,-7614828.8111147601,-7720209.9852755889,-7825591.1594364177,-7930972.3335972447,-8036353.5077580726,-8141734.6819189005,-8247115.8560797283,-8352497.0302405562,-8457878.2044013832,-8563259.378562212,-8668640.5527230389,-8774021.7268838678,-8879402.9010446947,-8984784.0752055235,-9090165.2493663505,-9195546.4235271793,-9300927.5976880062,-9406308.7718488332,-9511689.946009662,-9617071.120170489,-9722452.2943313178,-9827833.4684921447,-9933214.6426529735,-10038595.8168138,-10143976.990974629,-10249358.165135456,-10354739.339296283,-10460120.513457112,-10565501.687617939,-10670882.861778768,-10776264.035939595,-10881645.210100424,-10987026.38426125,-11092407.558422079,-11197788.732582906,-11303169.906743735,-11408551.080904562,-11513932.255065389,-11619313.429226218,-11724694.603387045,-11830075.777547874,-11935456.951708701,-12040838.125869529,-12146219.300030356,-12251600.474191183,-12356981.648352012,-12462362.822512839,-12567743.996673668,-12673125.170834495,-12778506.344995324,-12883887.519156151,-12989268.693316979,-13094649.867477806,-13200031.041638631,-13305412.21579946,-13410793.389960287,-13516174.564121116,-13621555.738281943,-13726936.912442772,-13832318.086603599,-13937699.260764427,-14043080.434925254,-14148461.609086081,-14253842.78324691,-14359223.957407737,-14464605.131568566,-14569986.305729393,-14675367.479890222,-14780748.654051049,-14886129.828211877,-14991511.002372704,-15096892.176533531,-15202273.35069436,-15307654.524855189,-15413035.699016016,-15518416.873176843,-15623798.047337672,-15729179.221498501,-15834560.395659328,-15939941.569820154,-16045322.743980983,-16150703.918141812,-16256085.092302639,-16361466.266463466,-16466847.440624295,-16572228.614785124,-16677609.788945951,-16782990.963106778,-16888372.137267604,-16993753.311428435,-17099134.485589262,-17204515.659750089,-17309896.83391092,-17415278.008071747,-17520659.182232574,-17626040.356393401,-17731421.530554228,-17796783.34007429,-17765112.495830417,-17586266.521079674,-17238549.338922404,-16896512.892771609,-16515611.990175653,-16076041.766161107,-15596573.214750787,-14884873.73562986,-14088010.955653165,-13103706.513200525,-11968503.221493362,-10856981.926638596,-9717693.3969546482,-8654555.8179447353,-7581208.7829284128,-6570984.6530902367,-5594673.6314041372,-4925427.678456597,-4436220.7633653637,-4364666.1795023065,-4365705.8049949575,-4366475.6464889441,-4366989.1523327557,-2355153.9295802768,-2379982.0566201778,-2404810.1836600788,-2429638.3106999798,-2454466.4377398808,-2479294.5647797817,-2504122.6918196827,-2528950.8188595837,-2553778.9458994847,-2578607.0729393857,-2603435.1999792866,-2628263.3270191876,-2653091.4540590886,-2677919.5810989896,-2702747.7081388906,-2727575.8351787915,-2752403.9622186925,-2777232.0892585935,-2802060.2162984945,-2826888.3433383955,-2851716.4703782964,-2876544.5974181974,-2901372.7244580984,-2926200.8514979994,-2951028.9785379004,-2975857.1055778014,-3000685.2326177023,-3025513.3596576033,-3050341.4866975043,-3075169.6137374053,-3099997.7407773063,-3124825.8678172072,-3149653.9948571082,-3174482.1218970092,-3199310.2489369102,-3224138.3759768112,-3248966.5030167121,-3273794.6300566131,-3298622.7570965141,-3323450.8841364151,-3348279.0111763161,-3373107.1382162166,-3397935.2652561176,-3422763.3922960185,-3447591.5193359195,-3472419.6463758205,-3497247.7734157215,-3522075.9004556225,-3546904.0274955234,-3571732.1545354244,-3596560.2815753254,-3621388.4086152264,-3646216.5356551274,-3671044.6626950284,-3695872.7897349293,-3720700.9167748303,-3745529.0438147313,-3770357.1708546323,-3795185.2978945333,-3820013.4249344342,-3844841.5519743352,-3869669.6790142362,-3894497.8060541372,-3919325.9330940382,-3944154.0601339391,-3968982.1871738401,-3993810.3142137411,-4018638.4412536421,-4043466.5682935431,-4068294.695333444,-4093122.822373345,-4117950.949413246,-4142779.076453147,-4167607.203493048,-4192435.330532949,-4217263.4575728495,-4242091.5846127504,-4266919.7116526514,-4291747.8386925524,-4316575.9657324534,-4341404.0927723544,-4366232.2198122554,-4391060.3468521563,-4415888.4738920573,-4440716.6009319583,-4465544.7279718593,-4490372.8550117603,-4515200.9820516612,-4540029.1090915622,-4564857.2361314632,-4589685.3631713642,-4614513.4902112652,-4639341.6172511661,-4664169.7442910671,-4688997.8713309681,-4713825.9983708691,-4738654.1254107701,-4763482.252450671,-4788310.379490572,-4813138.506530473,-4837966.633570374,-4862794.760610275,-4887622.887650176,-4912451.0146900769,-4937279.1417299779,-4962107.2687698789,-4986935.3958097799,-5011763.5228496809,-5036591.6498895818,-5061419.7769294828,-5086247.9039693838,-5111076.0310092848,-5135904.1580491858,-5160732.2850890867,-5185560.4121289877,-5210388.5391688887,-5235216.6662087897,-5260044.7932486907,-5284872.9202885916,-5309701.0473284926,-5321260.1393350214,-5300681.8448733427,-5231519.7608990353,-5106711.1640513269,-4983895.9524965137,-4848236.3249839954,-4693130.5520418528,-4525000.4135710662,-4280289.8059547339,-4007510.0101127713,-3673025.9033596688,-3288829.7085308847,-2912642.9814345143,-2527425.6374874027,-2167439.449683039,-1804279.630903902,-1462196.6946456167,-1131478.7094763787,-902208.74282412953,-732277.23141134635,-700085.68380544125,-691974.23724445153,-683776.84254367091,-675497.9749901793,1.5616533346474184E-7,1.5617600486924262E-7,1.5618667627374343E-7,1.5619734767824424E-7,1.5620801908274504E-7,1.5621869048724585E-7,1.5622936189174665E-7,1.5624003329624746E-7,1.5625070470074824E-7,1.5626137610524904E-7,1.5627204750974985E-7,1.5628271891425066E-7,1.5629339031875146E-7,1.5630406172325227E-7,1.5631473312775307E-7,1.5632540453225388E-7,1.5633607593675469E-7,1.5634674734125547E-7,1.5635741874575627E-7,1.5636809015025708E-7,1.5637876155475788E-7,1.5638943295925869E-7,1.5640010436375949E-7,1.564107757682603E-7,1.5642144717276108E-7,1.5643211857726189E-7,1.5644278998176269E-7,1.564534613862635E-7,1.564641327907643E-7,1.5647480419526511E-7,1.5648547559976592E-7,1.5649614700426672E-7,1.5650681840876753E-7,1.5651748981326831E-7,1.5652816121776911E-7,1.5653883262226992E-7,1.5654950402677072E-7,1.5656017543127153E-7,1.5657084683577234E-7,1.5658151824027314E-7,1.5659218964477392E-7,1.5660286104927473E-7,1.5661353245377553E-7,1.5662420385827634E-7,1.5663487526277714E-7,1.5664554666727795E-7,1.5665621807177876E-7,1.5666688947627956E-7,1.5667756088078037E-7,1.5668823228528115E-7,1.5669890368978195E-7,1.5670957509428276E-7,1.5672024649878357E-7,1.5673091790328437E-7,1.5674158930778518E-7,1.5675226071228598E-7,1.5676293211678676E-7,1.5677360352128757E-7,1.5678427492578837E-7,1.5679494633028918E-7,1.5680561773478999E-7,1.5681628913929079E-7,1.568269605437916E-7,1.568376319482924E-7,1.5684830335279321E-7,1.5685897475729399E-7,1.5686964616179479E-7,1.568803175662956E-7,1.5689098897079641E-7,1.5690166037529721E-7,1.5691233177979802E-7,1.5692300318429882E-7,1.569336745887996E-7,1.5694434599330041E-7,1.5695501739780122E-7,1.5696568880230202E-7,1.5697636020680283E-7,1.5698703161130363E-7,1.5699770301580444E-7,1.5700837442030524E-7,1.5701904582480605E-7,1.5702971722930683E-7,1.5704038863380764E-7,1.5705106003830844E-7,1.5706173144280925E-7,1.5707240284731005E-7,1.5708307425181086E-7,1.5709374565631167E-7,1.5710441706081244E-7,1.5711508846531325E-7,1.5712575986981406E-7,1.5713643127431486E-7,1.5714710267881567E-7,1.5715777408331647E-7,1.5716844548781728E-7,1.5717911689231809E-7,1.5718978829681889E-7,1.5720045970131967E-7,1.5721113110582048E-7,1.5722180251032128E-7,1.5723247391482209E-7,1.572431453193229E-7,1.572538167238237E-7,1.5726448812832451E-7,1.5727515953282529E-7,1.5728583093732609E-7,1.572965023418269E-7,1.573071737463277E-7,1.5731784515082851E-7,1.5732851655532932E-7,1.5733918795983012E-7,1.5734985936433093E-7,1.5736053076883173E-7,1.5737120217333251E-7,1.5738187357783332E-7,1.5739254498233412E-7,1.5740321638683493E-7,1.5741388779133574E-7,1.5742455919583654E-7,1.5743523060033735E-7,1.5744590200483813E-7,1.5745657340933893E-7,1.5746724481383974E-7,1.5747791621834055E-7,1.5748858762284135E-7,1.5749925902734216E-7,1.5750993043184296E-7,1.5752060183634377E-7,1.5753127324084457E-7,1.5754194464534535E-7,1.5755261604984616E-7,1.5756328745434697E-7,1.5757395885884777E-7,1.5758463026334858E-7,1.5759530166784938E-7,1.5760597307235019E-7,1.5761664447685097E-7,1.5762731588135177E-7,1.5763798728585258E-7,1.5764865869035339E-7,1.5765933009485419E-7,1.57670001499355E-7,1.576806729038558E-7,1.5769134430835661E-7,1.5770201571285742E-7,1.577126871173582E-7,1.57723358521859E-7,1.5773402992635981E-7,1.5774470133086061E-7,1.5775537273536142E-7,1.5776604413986222E-7,1.5777671554436303E-7,1.5778738694886381E-7,1.5779805835336462E-7,1.5780872975786542E-7,1.5781940116236623E-7,1.5783007256686703E-7,1.5784074397136784E-7,1.5785141537586865E-7,1.5786208678036945E-7,1.5787275818487026E-7,1.5788342958937104E-7,1.5789410099387184E-7,1.5790477239837265E-7,1.5791544380287345E-7,1.5792611520737426E-7,1.5793678661187507E-7,1.5794745801637587E-7,1.5795812942087665E-7,1.5796880082537746E-7,1.5797947222987826E-7,1.5799014363437907E-7,1.5800081503887987E-7,1.5801148644338068E-7,1.5802215784788149E-7,1.5803282925238229E-7,1.580435006568831E-7,1.5805417206138388E-7,1.5806484346588468E-7,1.5807551487038549E-7,1.580861862748863E-7,1.580968576793871E-7,1.5810752908388791E-7,1.5811820048838871E-7,1.5812887189288949E-7,1.581395432973903E-7,1.581502147018911E-7,1.5816088610639191E-7,1.5817155751089272E-7,1.5818222891539352E-7,1.5819290031989433E-7,1.5820357172439513E-7,1.5821424312889594E-7,1.5822491453339672E-7,1.5823558593789752E-7,1.5824625734239833E-7,1.5825692874689914E-7,1.5826760015139994E-7,1.5827827155590075E-7,1.5828894296040155E-7,1.5829961436490233E-7,1.5831028576940314E-7,1.5832095717390395E-7,1.5833162857840475E-7,1.5834229998290556E-7,1.5835297138740636E-7,1.5836364279190717E-7,1.5837431419640797E-7]
[null,null,null,null,null,null,196,"Fed-Depreciation Expense:",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1497.6690124256129,9005.4313538412116,45139.966885584327,14193.20800130293,20056.53144975035,26843.595573346662,34835.123224717157,44433.182200040261,57578.335600026592,73185.511676715265,92177.500597427716,118454.797157236,152491.75630122304,204476.16880717047,301818.54228830297,182132.25620151611,190337.50522665388,198974.42536382843,205609.23512814159,211211.25743809249,212710.81899609676,213263.5846858994,213927.61301764188,214758.4220854622,282344.9093319432,282344.9093319432,282344.9093319432,257478.16012408145,257478.16012408145,257478.16012408145,257478.16012408145,257478.16012408145,257478.16012408145,257478.16012408145,257478.16012408145,257478.16012408145,257478.16012408145,257478.16012408145,257478.16012408145,238167.29811477533,238167.29811477533,238167.29811477533,238167.29811477533,238167.29811477533,238167.29811477533,238167.29811477533,238167.29811477533,238167.29811477533,238167.29811477533,238167.29811477533,238167.29811477533,220304.75075616717,220304.75075616717,220304.75075616717,220304.75075616717,220304.75075616717,220304.75075616717,220304.75075616717,220304.75075616717,220304.75075616717,220304.75075616717,220304.75075616717,220304.75075616717,203781.89444945459,203781.89444945459,203781.89444945459,203781.89444945459,203781.89444945459,203781.89444945459,203781.89444945459,203781.89444945459,203781.89444945459,203781.89444945459,203781.89444945459,203781.89444945459,188498.25236574552,188498.25236574552,188498.25236574552,188498.25236574552,188498.25236574552,188498.25236574552,188498.25236574552,188498.25236574552,188498.25236574552,188498.25236574552,188498.25236574552,188498.25236574552,174705.67880389953,174705.67880389953,174705.67880389953,174705.67880389953,174705.67880389953,174705.67880389953,174705.67880389953,174705.67880389953,174705.67880389953,174705.67880389953,174705.67880389953,174705.67880389953,168420.22224564617,168420.22224564617,168420.22224564617,168420.22224564617,168420.22224564617,168420.22224564617,168420.22224564617,168420.22224564617,168420.22224564617,168420.22224564617,168420.22224564617,168420.22224564617,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520755,167614.30147520753,167614.30147520753,167614.30147520753,167614.30147520753,167614.30147520753,167614.30147520753,167614.30147520753,167614.30147520753,167614.30147520753,167614.30147520753,167614.30147520753,167614.30147520753,167614.3014752075,167614.3014752075,167614.3014752075,167614.3014752075,167614.3014752075,167614.3014752075,167614.3014752075,167614.3014752075,167614.3014752075,167614.3014752075,167614.3014752075,167614.3014752075,167614.3014752075,167614.3014752075,167614.3014752075,167614.3014752075,167614.3014752075,167614.3014752075,167614.3014752075,167614.3014752075,167614.3014752075,167614.3014752075,167614.3014752075,167614.3014752075,167614.30147520747,167614.30147520747,167614.30147520747,167614.30147520747,167614.30147520747,167614.30147520747,167614.30147520747,167614.30147520747,167614.30147520747,167614.30147520747,167614.30147520747,167614.30147520747,167614.30147520741,167614.30147520741,167614.30147520741,167614.30147520741,167614.30147520741,167614.30147520741,167614.30147520741,167614.30147520741,167614.30147520741,167614.30147520741,167614.30147520741,167614.30147520741,167614.30147520747,167614.30147520747,167614.30147520747,167614.30147520747,167614.30147520747,167614.30147520747,167614.30147520747,167614.30147520747,167614.30147520747,167614.30147520747,167614.30147520747,167614.30147520747,164855.93855052808,164855.93855052808,164855.93855052808,164855.93855052808,164855.93855052808,164855.93855052808,164855.93855052808,164855.93855052808,164855.93855052808,164855.93855052808,164855.93855052808,164855.93855052808,110867.85631915148,110867.85631915148,110867.85631915148,110867.85631915148,110867.85631915148,110867.85631915148,110867.85631915148,110867.85631915148,110867.85631915148,110867.85631915148,110867.85631915148,110867.85631915148,29819.068506227082,29819.068506227082,29819.068506227082,29819.068506227082,29819.068506227082,29819.068506227082,29819.068506227082,29819.068506227082,29819.068506227082,29819.068506227082,29819.068506227082,29819.068506227082,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,199,"State-Depreciation Expense:",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1331.2613443783225,8004.8278700810779,40124.415009408287,12650.532462424735,17862.375527711331,23895.3214153525,30998.901549904054,39530.509527969036,51215.090327956888,65088.135729457928,81969.903658980111,105327.5006010319,135582.57539568705,181790.94206764037,268317.49627309147,162631.4362422812,169924.99093129253,177602.25327544773,183499.86195483716,188479.43734146023,189812.3809485751,190303.72822839968,190893.97563439305,191632.47258356665,251709.35013599423,251709.35013599423,251709.35013599423,231216.96894339996,231216.96894339996,231216.96894339996,231216.96894339996,231216.96894339996,231216.96894339996,231216.96894339996,231216.96894339996,231216.96894339996,231216.96894339996,231216.96894339996,231216.96894339996,215802.50434717326,215802.50434717326,215802.50434717326,215802.50434717326,215802.50434717326,215802.50434717326,215802.50434717326,215802.50434717326,215802.50434717326,215802.50434717326,215802.50434717326,215802.50434717326,201415.6707240284,201415.6707240284,201415.6707240284,201415.6707240284,201415.6707240284,201415.6707240284,201415.6707240284,201415.6707240284,201415.6707240284,201415.6707240284,201415.6707240284,201415.6707240284,187987.95934242653,187987.95934242653,187987.95934242653,187987.95934242653,187987.95934242653,187987.95934242653,187987.95934242653,187987.95934242653,187987.95934242653,187987.95934242653,187987.95934242653,187987.95934242653,175455.4287195981,175455.4287195981,175455.4287195981,175455.4287195981,175455.4287195981,175455.4287195981,175455.4287195981,175455.4287195981,175455.4287195981,175455.4287195981,175455.4287195981,175455.4287195981,163758.40013829153,163758.40013829153,163758.40013829153,163758.40013829153,163758.40013829153,163758.40013829153,163758.40013829153,163758.40013829153,163758.40013829153,163758.40013829153,163758.40013829153,163758.40013829153,152841.17346240542,152841.17346240542,152841.17346240542,152841.17346240542,152841.17346240542,152841.17346240542,152841.17346240542,152841.17346240542,152841.17346240542,152841.17346240542,152841.17346240542,152841.17346240542,142651.76189824508,142651.76189824508,142651.76189824508,142651.76189824508,142651.76189824508,142651.76189824508,142651.76189824508,142651.76189824508,142651.76189824508,142651.76189824508,142651.76189824508,142651.76189824508,133141.64443836204,133141.64443836204,133141.64443836204,133141.64443836204,133141.64443836204,133141.64443836204,133141.64443836204,133141.64443836204,133141.64443836204,133141.64443836204,133141.64443836204,133141.64443836204,124265.53480913793,124265.53480913793,124265.53480913793,124265.53480913793,124265.53480913793,124265.53480913793,124265.53480913793,124265.53480913793,124265.53480913793,124265.53480913793,124265.53480913793,124265.53480913793,115981.16582186209,115981.16582186209,115981.16582186209,115981.16582186209,115981.16582186209,115981.16582186209,115981.16582186209,115981.16582186209,115981.16582186209,115981.16582186209,115981.16582186209,115981.16582186209,108249.0881004046,108249.0881004046,108249.0881004046,108249.0881004046,108249.0881004046,108249.0881004046,108249.0881004046,108249.0881004046,108249.0881004046,108249.0881004046,108249.0881004046,108249.0881004046,101032.48222704428,101032.48222704428,101032.48222704428,101032.48222704428,101032.48222704428,101032.48222704428,101032.48222704428,101032.48222704428,101032.48222704428,101032.48222704428,101032.48222704428,101032.48222704428,94394.603160238956,94394.603160238956,94394.603160238956,94394.603160238956,94394.603160238956,94394.603160238956,94394.603160238956,94394.603160238956,94394.603160238956,94394.603160238956,94394.603160238956,94394.603160238956,90109.912734172438,90109.912734172438,90109.912734172438,90109.912734172438,90109.912734172438,90109.912734172438,90109.912734172438,90109.912734172438,90109.912734172438,90109.912734172438,90109.912734172438,90109.912734172438,88979.222677426951,88979.222677426951,88979.222677426951,88979.222677426951,88979.222677426951,88979.222677426951,88979.222677426951,88979.222677426951,88979.222677426951,88979.222677426951,88979.222677426951,88979.222677426951,88979.222677426951,88979.222677426951,88979.222677426951,88979.222677426951,88979.222677426951,88979.222677426951,88979.222677426951,88979.222677426951,88979.222677426951,88979.222677426951,88979.222677426951,88979.222677426951,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.222677426966,88979.222677426966,88979.222677426966,88979.222677426966,88979.222677426966,88979.222677426966,88979.222677426966,88979.222677426966,88979.222677426966,88979.222677426966,88979.222677426966,88979.222677426966,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,88979.22267742698,87514.926452462547,87514.926452462547,87514.926452462547,87514.926452462547,87514.926452462547,87514.926452462547,87514.926452462547,87514.926452462547,87514.926452462547,87514.926452462547,87514.926452462547,87514.926452462547,58854.975908185952,58854.975908185952,58854.975908185952,58854.975908185952,58854.975908185952,58854.975908185952,58854.975908185952,58854.975908185952,58854.975908185952,58854.975908185952,58854.975908185952,58854.975908185952,15829.660794436913,15829.660794436913,15829.660794436913,15829.660794436913,15829.660794436913,15829.660794436913,15829.660794436913,15829.660794436913,15829.660794436913,15829.660794436913,15829.660794436913,15829.660794436913,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,202,"BLM Depreciation Expense:",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,518.43798035555301,2215.0236869683094,6848.7635912241167,15490.8595315159,24514.264252387857,33847.395447429903,43400.793945587648,53576.477052163667,64370.085224296679,74530.748507327371,82759.333907307751,91472.325819048288,99863.165741295903,108391.80513052971,116424.54161876126,124343.53139974568,131551.73152443746,138372.18152664171,143058.7141482755,146664.32596279224,147708.88889054357,148039.01405010163,148369.56715660926,148700.49256193722,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168877.05995773029,168601.49196415537,167734.80474222219,164819.75130000466,158912.62763725995,152576.66304297838,146153.65717643144,139854.18382737189,133163.82259960569,127254.45903077534,122480.29596691177,120761.35346129538,119452.57887019643,118291.41745774892,117131.11021763683,115972.28982396981,114962.64515661562,114248.2971836229,113681.23640231014,113333.60351077204,112940.4581037867,112547.14003890965,112422.80749881559,112298.29063273418,112173.61444562064,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104562.5980261339,104377.10974720139,103743.18366384476,102429.79460804703,100339.18669847171,98284.679895610374,96060.122873045984,93573.1423409649,90908.94707442302,87175.15563691179,83057.504951887793,78080.911174475652,72420.424237824744,66893.164283798658,61259.863044290301,56004.670721318376,50722.130249463786,45756.843311032717,40975.203509820145,37657.327995472777,35201.207017797118,34703.826972152339,34546.655522714223,34389.298065878145,34231.777997508201,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24635.024623614299,24577.642915766202,24381.670514443253,23976.373108202693,23332.008740230958,22699.075416501888,22013.50711057119,21246.562493554073,20425.435881286128,19274.982715494705,18006.133181351568,16473.084064399718,14729.353680409034,13026.93512463502,11291.904215021652,9673.1804434290425,8046.3758016534357,6517.8105883854341,5046.0611687065184,4025.036952958189,3268.6915231024595,3114.8267058729389,3066.2055358470975,3017.5267522569256,2968.7976024124505,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12,5.1059351678480179E-12]
[null,null,null,null,null,null,205,"Book - Fed Depreciation Difference:",177082.66919288892,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.9950912259130007,28.463365910979775,75.342132479000611,153.67489737519236,234.32912323388769,321.16740943160903,410.12907442640562,502.10925816516738,605.59019901912961,712.91650474373637,795.84457264603043,876.55416527638954,948.24378732127661,1016.394614430159,1073.5929743321358,1120.0715393223145,1155.3980152846379,1189.7411351282899,1220.3941806493931,1251.2783985177266,1261.2297295413919,1265.2241259268121,1269.9644995406597,1275.3534900579762,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,1319.1339827344345,894.05347870844548,224.33990589846826,-1363.8988719411973,-3534.4825813466141,-3942.6754233870015,-4279.3082446481894,-4143.9931312971976,-4787.7450600621769,-4738.9736787235215,-5447.6944637494253,-2158.8804074286759,-1626.6873108552531,-1339.3656127624231,-1198.7214895915631,-927.52756766570428,-317.9913606445491,312.24296743038894,546.72229587066681,626.26336324527631,552.44215191329567,515.70213909131951,692.20437749540315,653.86762477996967,620.2626095103135,-882.1906367511674,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,818.57613469479986,-44.422235429019246,-2277.1782865640662,-5350.3959167900284,-8758.9910384882478,-8602.2778513617613,-9564.7691452886083,-10501.872741564204,-10041.813657659555,-13154.131445913134,-12780.955454411958,-13687.25003908285,-14340.026185810242,-12774.876815808779,-12264.027276269502,-10165.969812839312,-8820.2586016685127,-7394.4556171191252,-7671.5465607943743,-6944.3997241607012,-6873.724482125238,-1583.794523391578,-473.20879439830549,-584.43830625868236,-682.16920829249682,-7155.8426269693737,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,193.10241628658113,-178.90887172511563,-1140.7463536824921,-2461.2550159793068,-3923.3386414562324,-3851.3891584834378,-4263.9737412922404,-4667.8159027281636,-4465.0893454219449,-5800.7552334362772,-5636.4636937831146,-6019.747832087196,-6293.7262843892677,-5611.5106703939173,-5384.1876788383797,-4475.9081782526591,-3890.9035176480306,-3272.071036511195,-3385.7787839348371,-3069.4409436794067,-3037.2236006559656,-769.06521613480788,-290.52607104039822,-338.2508587007128,-380.11140041595979,-3168.8028873710264,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-11,-1.5777339668650374E-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:",33268927.675336484,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,898.78583682463091,3608.5426865608451,8124.3370412643508,26624.960419358427,41304.218534149739,56605.641058877736,72625.746275875674,89531.805950408278,109417.23404260406,129212.76591851455,148555.37402088591,169278.44802245087,188301.21418018077,205674.15145288929,216804.73447016976,250016.44022368453,268364.76269120967,285702.96648820321,297089.00036580075,305148.60668126191,305718.54855849437,304781.76020290254,303976.49837271153,303285.51103949524,341626.14082491607,340686.51322182384,340982.98856281658,338215.5959594528,336281.18205811398,334388.85460625624,332630.59665346571,330946.25206013763,329389.506951024,327860.53081621561,326330.65619480936,324801.64621723903,323527.20984532585,321988.61261947703,320417.30870170391,320343.85694971262,318865.21107952693,317385.45162204333,315902.14474982111,314416.88216550491,312928.24335994455,311438.86980062275,309949.52001482603,308460.14735096745,306964.03879142,305474.91980155947,303986.66621510399,303879.16508207546,302419.53186452133,300959.92811195389,299500.41822228144,298040.96007981442,296581.59127054468,295122.24190250761,293662.89190543437,292203.54251370375,290744.37135054718,289285.01524672407,287825.63624474133,287655.28630463255,286223.89167362626,284792.49626299058,283361.09836878756,281929.69910537836,280498.29747825552,279066.89533672697,277635.49321184243,276204.09107094078,274772.6842141964,273341.28225089354,271909.88089346502,271681.44492400379,270275.88914183492,268870.33338029479,267464.77768446848,266059.2220248708,264653.6664278158,263248.11084437184,261842.55526048742,260436.99967702682,259031.44421834513,257625.88863018536,256220.33302599442,255937.13964476317,254554.89606553188,253172.65248575481,251790.40890423895,250408.16532176457,249025.92173763525,247643.67815314585,246261.43456866805,244879.19098417909,243496.94739638851,242114.70381202386,240732.46022808345,240392.06781862932,239020.20831264227,237648.34880666959,236276.48930074301,234904.62979484169,233532.77028898417,232160.91078313626,230789.051277288,229417.19177144006,228045.33226567938,226673.47275982815,225301.61325396562,224897.89188349384,223527.21159576427,222156.53130803435,220785.85102030323,219415.17073257137,218044.49044483845,216673.81015710521,215303.12986937203,213747.59351190404,212051.86869325332,209885.97086649202,207221.14464875686,205877.65094298692,203648.21342849152,201654.88928967246,199380.06099779179,197399.79379166095,195229.8572872298,194976.55701438928,193930.78365075507,192857.44802280562,191765.11820713698,190791.6243069426,190057.15614639167,190218.54703006847,189416.97077451102,188553.65728925003,187680.89807532734,186804.02474120032,186028.58657422554,185000.94351532927,183994.94555324165,182347.90086399001,181176.65648931431,180242.61765945665,179292.74357106505,179123.63371671209,178174.54476112337,177227.63048377182,176279.54408086839,175331.72748022759,174375.17488189531,173424.30660625926,172472.73978525519,171579.95672155585,170781.59770052138,169824.16102253433,168867.14396361512,168644.49198088792,167687.45414773075,166730.35877362889,165773.29441340777,164816.22291434801,163859.38256560345,162902.39181240255,161945.41954237761,160986.89188228623,160025.86580724613,159069.04885082581,158112.22079148595,157840.65059290646,156883.82308324301,155926.99709608534,154970.17028831528,154013.34366943545,153056.51093442898,152099.68217905241,151142.85293461982,150186.06484506352,149229.34286237031,148272.50950841414,147315.6764482359,146986.12148262063,146029.28840789825,145072.45529289107,144115.6221995969,143158.78910130478,142201.95616484247,141245.12312308099,140288.29009425981,139331.4559765002,138374.62010958471,137417.78718949953,136460.95426164111,135851.74997705608,134894.91704958247,133938.08412317478,132981.25119619258,132024.41826934263,131067.5853382107,130110.75240986497,129153.91948117682,128197.08658130148,127240.25372770797,126283.42079614276,125326.58786478319,124389.65035790061,123432.81742653091,122475.98449513297,121519.15156375023,120562.31863236395,119605.48570109105,118648.65276974437,117691.81983840677,116734.9869063068,115778.15397298221,114821.32104172073,113864.48811045384,112877.21123837531,111920.37830710865,110963.54537584276,110006.71244457645,109049.87951331024,108093.046582041,107136.21365077376,106179.38071950624,105222.54778825892,104265.71485704399,103308.88192577449,102352.04899450512,101398.40635407735,100446.3429403029,99494.279526528495,98542.21611275406,97590.152698979626,96638.089285205278,95686.025871430873,94733.962457656482,93781.899043881538,92829.835630105765,91877.772216331388,90925.708802557041,90020.249950397396,89161.438287839352,88302.626625281293,87443.81496272322,86585.003300165146,85726.191637607102,84867.379975049029,84008.56831249097,83149.756649932911,82290.944987374896,81432.133324816823,80573.32166225875,79783.607676004583,79062.990238138169,78342.37280027174,77621.755362405325,76901.137924538882,76180.520486672453,75459.903048806053,74739.285610939609,74018.668173073194,73298.050735206765,72577.433297340351,71856.815859473922,71160.540113281269,70488.606088606553,69816.672063931794,69144.738039257063,68472.804014582332,67800.869989907573,67128.935965232842,66457.001940558112,65785.067915883352,65113.133891208614,64441.199866533898,63769.265841859145,63096.831136527639,62423.895749749696,61750.96036297176,61078.024976193825,60405.089589415897,59732.154202637954,59059.218815860018,58386.283429082083,57713.34804230414,57040.412655526205,56367.477268748269,55694.541881970326,55021.619742962794,54348.710851746553,53675.801960530312,53002.893069314065,52329.984178097824,51657.075286881576,50984.166395665321,50311.25750444908,49638.348613232847,48965.439722016599,48292.530830800351,47619.621939584111,46946.7126978382,46273.803105562089,45600.89351328597,44927.983921009858,44255.074328733739,43582.16473645762,42909.255144181509,42236.345551905375,41563.435959629256,40890.526367353144,40217.616775077026,39544.707182800907,38871.79759979964,38198.88802607324,37525.978452346826,36853.068878620405,36180.159304894005,35507.249731167598,34834.340157441184,34161.430583714777,33488.521009988362,32815.611436261956,32142.701862535556,31469.792288809131,30796.88271483732,30123.973140620092,29451.06356640287,28778.153992185649,28105.244417968413,27432.334843751196,26759.425269533964,26086.515695316739,25413.606121099518,24740.696546882293,24067.786972665057,23394.877398447839,22721.967824237105,22049.058250032875,21376.14867582863,20703.239101624389,20030.329527420152,19357.419953215915,18684.51037901167,18011.600804807436,17338.691230603192,16665.781656398958,15992.872082194719,15319.962507990476,14831.550918801544,14158.641344596956,13485.731770392369,12812.822196187795,12139.912621983209,11467.003047778631,10794.093473574047,10121.183899369462,9448.2743251648826,8775.3647509602943,8102.4551767557132,7429.5456025511348,10324.098132679486,9651.1885584749052,8978.278984270346,8305.3694100657667,7632.4598358611947,6959.5502616566173,6286.6406874520508,5613.7311132474752,4940.8215390428959,4267.9119648383294,3595.0023906337519,2922.0928164291799,6817.5529224507036,6144.6433482461271,5471.7337740415587,4798.8241998369831,4125.9146256324057,3453.0050514278355,2780.0954772232672,2107.1859030186879,1434.2763288141161,761.36675460954075,88.457180404968923,-584.45239379960117,-522.16691425152021,-1195.0764884560922,-1867.9860626606694,-2540.8956368652393,-3213.8052110698095,-3886.7147852743815,-4559.6243594789566,-5232.5339336835214,-5905.4435078880988,-6578.3530820926726,-7251.26265629725,-7924.1722305018184,-9035.3799574512432,-9708.2895316558242,-10381.199105860391,-11054.10868006497,-11727.018254269546,-12399.927828474114,-13072.837402678684,-13745.746976883269,-14418.656551087834,-15091.566125292406,-15764.475699496976,-16437.385273701559,-17098.697688687829,-17771.607262892401,-18444.51683709698,-19117.426411301549,-19790.335985506117,-20463.2455597107,-21136.155133915268,-21809.064708119859,-22481.97428232442,-23154.883856528995,-23827.793430733582,-24500.703004938139,-25173.919434421681,-25846.829008626264,-26519.738582830829,-27192.648157035412,-27865.557731239991,-28538.467305444552,-29211.376879649131,-29884.286453853689,-30557.196028058264,-31230.105602262833,-31903.015176467416,-32575.92475067198,-33248.826205632846,-33921.735779837407,-34594.645354041983,-35267.554928246551,-35940.464502451134,-36613.374076655688,-37286.283650860263,-37959.193225064839,-38632.102799269414,-39305.012373473975,-39977.921947678551,-40650.831521883105,-41323.74131091898,-41996.650885123549,-42669.560459328117,-43342.470033532678,-44015.379607737261,-44688.289181941815,-45361.198756146376,-46034.108330350944,-46707.017904555498,-47379.927478760073,-48052.837052964649,-48725.746627169203,-49398.656195689444,-50071.565769894012,-50744.475344098566,-51417.38491830312,-52090.294492507688,-52763.204066712271,-53436.113640916825,-54109.0232151214,-54781.932789325954,-55454.842363530523,-56127.751937735105,-56800.661511939667,-57473.571086294643,-58146.480660499212,-58819.390234703766,-59492.299808908334,-60165.209383112902,-60838.118957317478,-61511.028531522054,-62183.938105726615,-62856.847679931168,-63529.757254135744,-64202.666828340312,-64875.576402544859,-65548.485976745462,-66221.395550950037,-66894.305125154598,-67567.214699359174,-68240.124273563721,-68913.033847768296,-69585.943421972872,-70258.852996177433,-70931.762570382009,-71604.67214458657,-72277.581718791131,-72950.491292995692,-73623.400867200384,-74296.310441404945,-74969.22001560952,-75642.129589814082,-76315.039164018643,-76987.948738223204,-77660.858312427779,-78333.767886632355,-79006.677460836901,-79679.587035041463,-80352.496609246053,-81025.406183450614,-81698.31575765516,-82371.225331859765,-83044.134906064326,-83717.044480268873,-84389.954054473448,-85062.863628678009,-85735.773202882599,-86408.682777087146,-87081.592351291736,-87754.501925496297,-88427.411499700858,-89100.321073905405,-89773.230648109995,-90446.140222314556,-91119.049796519117,-91791.959370723707,-92464.868944928254,-93137.778519132844,-93810.68809333739,-94483.597667541966,-95156.507241746556,-95829.416815951103,-96502.326390155664,-97175.235964360225,-97848.145538564786,-98521.055112769391,-99193.964686973937,-99866.874261178527,-100539.78383538309,-101212.69340958765,-101885.60298379221,-102558.51255799677,-120258.27348233435,-161920.1898886243,-224109.18506523769,-294342.88374134729,-289006.00857588975,-302694.821256291,-324433.28586510394,-337567.12221123587,-432129.20204291318,-462233.93951272604,-535040.28668648493,-590905.52020836703,-570029.75257911219,-569071.04225516866,-521906.55318176572,-511125.57941789168,-475964.00762732548,-452211.95990762149,-312551.11222381424,-229781.63288650761,-40041.224660393906,-5537.8421100882051,1299.6668396429886,6735.1181695564574,-844732.74470768077,32737.7099944568,29328.346272450097,29174.560209556814,26433.516521949496,24784.721632133947,12824.071480422934,5728.3970918123659,-10554.448263767146,-13561.332844325285,-13895.748128249465,-14193.566793625156,61529.137628038028,-15786.383900975565,-15858.911317268403,-16017.577069950403,-16107.785224934023,-16226.893760023398,-16073.155543285777,-16048.14225537683,-15780.040823467283,-15863.214955736048,-16017.101345733883,-16171.956064732185,-18338.277417977628,-16455.280603394724,-16616.096420950584,-16774.633059377695,-16934.981053055177,-17094.564356515624,-17261.367054361639,-17424.763752237901,-17594.592445988212,-17755.1265565381,-17913.789654612967,-18072.427131166223,-18177.842163879443,-18390.400216073231,-18548.879964813459,-18707.420019541911,-18865.912146677918,-19024.424507150834,-19182.745845905731,-19341.157305788674,-19499.398578141103,-19657.885780713794,-19816.422489380537,-19974.959875980454,-20134.905502955884,-20292.016176947218,-20450.557736949548,-20609.09770128431,-20767.638933760209,-20926.179630871702,-21084.725382326389,-21243.268749219162,-21401.816619192512,-21560.357981969995,-21718.898034839942,-21877.438069772117,-22035.940843338343,-22194.518628402875,-22353.058552908806,-22511.598519635339,-22670.138452807467,-22828.678400145076,-22987.21821374719,-23145.758090443673,-23304.297847990783,-23462.837777715195,-23621.377742099128,-23779.91770695768,-23938.458657734147,-24096.997623742274,-24255.537591522669,-24414.077558185912,-24572.617525736991,-24731.157492913262,-24889.697463628112,-25048.237432673504,-25206.777404871551,-25365.317372513844,-25523.85733923909,-25682.397305951752,-25840.937246577512,-25999.477239719294,-26158.017206354656,-26316.557173019573,-26475.097139661011,-26633.637106312355,-26792.177072870072,-26950.717039471969,-27109.257005990439,-27267.79697262945,-27426.336939292742,-27584.876905956356,-27743.416873310212,-27901.956839274524,-28060.496805940184,-28219.036772605064,-28377.57673927056,-28536.116705935801,-28694.656672603523,-28853.196639270063,-29011.736605938811,-29170.276572604373,-29328.816539269301,-29487.356505934211,-29645.896472580858,-29804.436439264271,-29962.976405929145,-30121.516372594018,-30280.056339258874,-30438.596305923747,-30597.136272588556,-30755.676239253393,-30914.216205918168,-31072.756172583027,-31231.296139247908,-31389.836105912793,-37180.798157447258,-50882.3626015267,-71304.786048868977,-94340.392269345335,-92481.270964117139,-96942.937626333136,-104090.45975235174,-108324.06524458092,-139414.16715161796,-149302.15005182204,-173215.64753754719,-191577.41723119811,-184612.58394456349,-184242.48970764517,-168675.03819876825,-165067.75312703883,-153362.31614543349,-145432.51468868833,-99289.379482292381,-71977.067943814851,-9473.3954507007657,2003.207280348877,4301.8733070165881,6142.8587437920014,-276009.3312446099,14897.168508232722,13843.12290000175,13852.617270448478,13006.285559503453,12506.531284342107,8615.7671605440155,6330.7789609690262,1066.1872301924616,132.4576302465363,73.583579461654921,26.783477485748424,25122.188365017046,-394.17078576701351,-366.28240238698623,-366.53361888210168,-344.14008712328825,-330.91682833751958,-227.96907292961208,-167.50937946195222,-28.210803506797973,-3.5047654603381244,-1.946986271668504,-0.70867798620556688,-664.7210729863923,10.429570222210067,9.6916569538709023,9.69830402202283,9.1057818960670911,8.7559008012852484,6.0319524954238934,4.4322179607409282,0.74644435180219448,9.2734416946988432E-2,5.1516325643689409E-2,1.8751281442911535E-2,17.588201254053427,-0.27596143198481277,-0.25643660029508014,-0.25661247853496638,-0.24093462684410175,-0.23167694063600833,-0.15960257297626146,-0.11727436330989492,-1.9750558754012795E-2,-2.4537069428379617E-3,-1.363095986420256E-3,-4.9614860812570178E-4,-0.46537538077955304,7.3018086498684714E-3,6.7851909540019122E-3,6.7898446080975044E-3,6.3750161606616557E-3,6.1300622172482762E-3,4.2230089658695383E-3,3.1030248094011674E-3,5.2259164562240882E-4,6.4925230350985403E-5,3.6068186840838178E-5,1.3129174494143321E-5,1.2313611024691685E-2,-1.9320103987439412E-4,-1.795315829555147E-4,-1.7965471631699071E-4,-1.6867855416417133E-4,-1.6219719003397612E-4,-1.1173747420328356E-4,-8.2103229692311744E-5,-1.3826203864763469E-5,-1.716569598347141E-6,-9.5302594962797787E-7,-3.4607057131692466E-7,-3.2581092946363193E-4,5.1133282826960617E-6,4.7516410962321442E-6,4.7548992432410265E-6,4.4644753464537593E-6,4.2929816527622638E-6,2.9578418345439275E-6,2.173734014015579E-6,3.6715670608568308E-7,4.6741679998509149E-8,2.6538777951999727E-8,1.0479126549527019E-8,8.6221235232084886E-6,-1.3397375812537893E-7,-1.2440359115202132E-7,-1.2448970292807796E-7,-1.1680512847119317E-7,-1.122673902319109E-7,-7.6940132814013593E-8,-5.6192918162816593E-8,-8.3916505410917928E-9,8.6474834155979766E-11,6.2113118048286129E-10,1.0461590989934696E-9,-2.2681373024049548E-7,4.8685077151394672E-9,4.6153829136829817E-9,4.6177586234923516E-9,4.4145256970013747E-9,4.2945565497914304E-9,3.3599114703810738E-9,2.8110473401169893E-9,1.5463459245836937E-9,1.3221160208286191E-9,1.3080665034089031E-9,1.2969177016875636E-9,7.326078483742598E-9,1.1959746547561843E-9,1.2027694492342024E-9,1.2028038225446901E-9,1.2082785019046074E-9,1.211550061540218E-9,1.2363775561891823E-9,1.2509974716762999E-9,1.2845580989133285E-9,1.2905883482360889E-9,1.291057325192929E-9,1.291449550601558E-9,1.1320180771600951E-9,1.2943149221898029E-9,1.2942323686362817E-9,1.2943286925892511E-9,1.2942810686495443E-9,1.2942917382026571E-9,1.2937320480385691E-9,1.2934424455306395E-9,1.2926516808606152E-9,1.2925893568057573E-9,1.292674181354378E-9,1.2927610367122082E-9,1.2970767506011856E-9,1.292879687260832E-9,1.2929791050426263E-9,1.2930737898112642E-9,1.2931722833722051E-9,1.2932692345152428E-9,1.2933812771032491E-9,1.2934861733012203E-9,1.2936043300099911E-9,1.2937032125289389E-9,1.2937982015663087E-9,1.2938931368694395E-9,1.2938761786010591E-9,1.2940844643413523E-9,1.2941790672487611E-9,1.2942737953894312E-9,1.2943684227512814E-9,1.2944630909247706E-9,1.294557359785853E-9,1.2946518177369936E-9,1.2947459248213689E-9,1.2948405418915763E-9,1.2949352619814419E-9,1.2950299834930892E-9,1.2951276656550527E-9,1.2952193879684171E-9,1.2953141182750965E-9,1.2954088452681636E-9,1.2955035749277901E-9,1.2955983035075599E-9,1.295693042652945E-9,1.2957877767950978E-9,1.2958825202210168E-9,1.2959772501529553E-9,1.2960719773590431E-9,1.2961667045275109E-9,1.2962613533585893E-9,1.2963561598844074E-9,1.2964508868201631E-9,1.2965456138435949E-9,1.2966403407964716E-9,1.2967350677779201E-9,1.2968297944798076E-9,1.2969245213140785E-9,1.2970192479027054E-9,1.2971139748483765E-9,1.2972087018661719E-9,1.2973034288849633E-9,1.2973981579765241E-9,1.297492882895558E-9,1.2975876099205065E-9,1.2976823369431351E-9,1.2977770639676307E-9,1.2978717909913703E-9,1.2979665180225069E-9,1.2980612450501408E-9,1.2981559720842741E-9,1.2982506991089604E-9,1.2983454261317383E-9,1.29844015315449E-9,1.2985348801223968E-9,1.2986296072007069E-9,1.2987243342232954E-9,1.2988190612459456E-9,1.2989137882685459E-9,1.2990085152911665E-9,1.2991032423135917E-9,1.2991979693361091E-9,1.2992926963584546E-9,1.2993874233810502E-9,1.299482150403696E-9,1.2995768774263426E-9,1.2996716044504408E-9,1.2997663314716175E-9,1.2998610584942685E-9,1.2999557855169178E-9]
[null,null,null,null,null,null,215,"State Interest:",8537255.675114505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,209.83336987461689,909.34077421546658,2582.3769910090114,5507.7747873565731,8485.2891478284873,11606.577757584157,14901.270785016652,18403.267941359027,22597.661821675552,26847.541713642589,31135.255153593505,35872.036038421029,40442.773261829505,45070.172593427313,49346.929000277254,53603.140633263851,57545.91390268071,61296.724919845059,63804.378427961186,65616.398419719335,65825.845162343627,65699.252219925489,65572.502576728701,65445.476788144195,74516.968676659686,74181.148746605657,73845.328816551628,73514.028052935755,73187.246455758024,72860.464858580279,72533.683261402548,72206.901664224817,71880.120067047101,71553.33846986937,71226.556872691639,70899.775275513894,70572.993678336163,70246.212081158446,69919.430483980701,69596.158352344879,69276.395686250966,68956.633020157038,68636.870354063125,68317.107687969197,67997.345021875284,67677.582355781356,67357.819689687443,67038.057023593516,66718.294357499602,66398.531691405675,66078.769025311762,65762.252614844096,65448.982460002706,65135.712305161316,64822.442150319912,64509.171995478522,64195.901840637125,63882.631685795735,63569.361530954338,63256.091376112949,62942.821221271544,62629.551066430155,62316.280911588765,62006.013543201654,61698.748961268851,61391.484379336034,61084.219797403224,60776.955215470414,60469.690633537619,60162.426051604794,59855.161469671999,59547.896887739189,59240.632305806357,58933.367723873562,58626.103141940752,58321.616137478166,58019.906710485797,57718.197283493435,57416.487856501059,57114.778429508704,56813.069002516328,56511.359575523966,56209.650148531597,55907.940721539235,55606.231294546858,55304.521867554489,55002.81244056212,54703.609611236192,54406.913379576712,54110.217147917225,53813.520916257745,53516.824684598258,53220.128452938778,52923.432221279283,52626.73598961981,52330.039757960316,52033.343526300829,51736.647294641349,51439.951062981861,51144.397120734197,50849.985467898347,50555.573815062504,50261.162162226654,49966.750509390811,49672.338856554969,49377.927203719119,49083.515550883276,48789.103898047433,48494.692245211576,48200.280592375733,47905.868939539891,47611.603750967115,47317.485026657392,47023.366302347684,46729.247578037968,46435.128853728245,46141.010129418537,45846.891405108821,45552.772680799113,45258.653956489397,44964.720834407788,44671.564527814116,44380.989856136213,44096.449264246643,43820.316376204035,43552.974232151304,43294.406264956837,43044.794054850368,42803.87336777673,42570.337372818438,42341.346596539093,42114.520523760621,41889.429730492942,41665.96383993671,41444.11774431925,41223.78826806818,41004.667263817399,40786.440493767579,40568.847236257905,40351.76423016817,40135.221871444934,39919.038799456976,39703.030179342488,39487.193831826691,39276.638933050235,39071.302789644462,38865.990294082272,38660.677798520082,38455.3653029579,38250.05280739571,38044.740311833528,37839.427816271338,37634.115320709148,37428.802825146966,37223.490329584776,37018.177834022586,36812.865338460397,36607.552842898214,36402.240347336025,36196.927851773835,35991.615356211652,35786.302860649463,35580.990365087273,35375.677869525083,35170.365373962901,34965.052878400711,34759.740382838529,34554.427887276339,34349.115391714149,34143.802896151967,33938.490400589777,33733.177905027587,33527.865409465398,33322.552913903215,33117.240418341025,32911.927922778836,32706.615427216657,32501.302931654463,32295.990436092277,32090.677940530091,31885.365444967905,31680.052949405712,31474.740453843529,31269.427958281343,31064.115462719154,30858.802967156967,30653.490471594781,30448.177976032592,30242.865480470406,30037.55298490822,29832.240489346033,29626.92799378384,29421.615498221661,29216.303002659468,29010.990507097282,28805.678011535092,28600.36551597291,28395.05302041072,28189.74052484853,27984.428029286348,27779.115533724154,27573.803038161972,27368.490542599786,27163.178047037596,26957.865551475406,26752.553055913224,26547.240560351034,26341.928064788844,26136.615569226662,25931.303073664472,25725.990578102283,25520.678082540093,25315.36558697791,25110.053091415721,24904.740595853535,24699.428100291349,24494.115604729159,24288.803109166969,24083.490613604787,23878.178118042597,23672.865622480411,23467.553126918225,23262.240631356035,23056.928135793845,22851.615640231659,22646.303144669473,22440.990649107287,22235.678153545097,22030.365657982911,21825.053162420721,21619.740666858539,21414.929463244458,21210.619551578478,21006.309639912499,20801.999728246527,20597.689816580547,20393.379904914571,20189.069993248591,19984.760081582615,19780.450169916632,19576.140258250653,19371.830346584677,19167.520434918697,18973.022064248315,18788.335234573522,18603.648404898737,18418.961575223944,18234.274745549159,18049.587915874366,17864.901086199581,17680.214256524792,17495.527426850003,17310.840597175211,17126.153767500426,16941.466937825633,16771.509534931774,16616.281558818842,16461.05358270591,16305.825606592976,16150.597630480042,15995.369654367107,15840.141678254178,15684.913702141243,15529.68572602831,15374.457749915377,15219.229773802444,15064.001797689509,14914.192999310013,14769.803378663959,14625.413758017899,14481.024137371844,14336.634516725788,14192.244896079728,14047.855275433672,13903.465654787618,13759.076034141561,13614.686413495503,13470.296792849447,13325.90717220339,13181.517551557334,13037.127930911276,12892.738310265218,12748.348689619163,12603.959068973107,12459.569448327049,12315.179827680993,12170.790207034936,12026.40058638888,11882.010965742822,11737.621345096764,11593.23172445071,11448.842103804654,11304.452483158597,11160.062862512539,11015.673241866483,10871.283621220427,10726.894000574368,10582.504379928312,10438.114759282256,10293.7251386362,10149.335517990143,10004.945897344085,9860.5562766980293,9716.1666560519734,9571.7770354059139,9427.3874147598581,9282.9977941138022,9138.6081734677446,8994.2185528216887,8849.8289321756311,8705.4393115295734,8561.0496908835175,8416.6600702374599,8272.2704495914022,8127.8808289453464,7983.4912082992887,7839.1015876532329,7694.7119670071761,7550.3223463611175,7405.9327257150617,7261.5431050690058,7117.1534844229473,6972.7638637768905,6828.3742431308347,6683.9846224847779,6539.5950018387211,6395.2053811926635,6250.8157605466076,6106.42613990055,5962.0365192544923,5817.6468986084365,5673.2572779623797,5528.8676573163239,5384.4780366702653,5240.0884160242085,5095.6987953781527,4951.309174732095,4806.9195540860374,4662.5299334399815,4518.1403127939238,4373.7506921478689,4229.3610715018112,4084.9714508557545,3940.5818302096982,3796.1922095636405,3651.8025889175838,3507.4129682715275,3363.0233476254698,3218.6337269794135,3074.2441063333567,2929.8544856872991,2785.4648650412432,2641.075244395186,2496.6856237491288,2352.296003103073,2207.9063824570153,2063.5167618109595,1919.1271411649022,1774.7375205188448,1630.347899872789,1485.9582792267313,1341.5686585806736,1197.1790379346178,1052.789417288561,908.39979664250336,764.01017599644763,619.62055535039042,475.23093470433366,330.84131405827645,186.45169341222064,42.062072766162999,-102.32754787989374,-246.71716852595048,-391.10678917200767,-535.49640981806397,-679.88603046412118,-824.27565111017736,-968.66527175623457,-1113.0548924022908,-1257.444513048348,-1401.8341336944052,-1546.2237543404615,-1690.6133749865182,-1835.002995632575,-1979.3926162786317,-2123.7822369246887,-2268.1718575707446,-2412.5614782168022,-2556.951098862859,-2701.3407195089153,-2845.7303401549725,-2990.1199608010288,-3134.5095814470856,-3278.8992020931423,-3423.2888227391991,-3567.6784433852554,-3712.0680640313126,-3856.4576846773689,-4000.8473053234256,-4145.2369259694824,-4289.6265466155382,-4434.0161672615959,-4578.4057879076527,-4722.7954085537094,-4867.1850291997662,-5011.5746498458229,-5155.9642704918797,-5300.3538911379346,-5444.7435117839941,-5589.133132430049,-5733.5227530761094,-5877.9123737221635,-6022.3019943682193,-6166.6916150142788,-6311.0812356603337,-6455.4708563063896,-6599.8604769524482,-6744.250097598504,-6888.6397182445635,-7033.0293388906175,-7177.4189595366752,-7321.8085801827328,-7466.1982008287878,-7610.5878214748445,-7754.9774421209031,-7899.367062766958,-8043.7566834130166,-8188.1463040590734,-8332.5359247051274,-8476.9255453511869,-8621.3151659972427,-8765.7047866432968,-8910.0944072893562,-9054.4840279354121,-9198.8736485814716,-9343.2632692275256,-9487.6528898735814,-9632.0425105196409,-9776.432131165695,-9920.8217518117508,-10065.21137245781,-10209.600993103864,-10353.990613749924,-10498.38023439598,-10642.769855042034,-10787.159475688093,-10931.549096334145,-11075.938716980201,-11220.328337626257,-11364.717958272311,-11509.107578918367,-11653.497199564423,-11797.886820210477,-11942.276440856533,-12086.666061502587,-12231.055682148641,-12375.445302794695,-12519.834923440751,-12664.224544086805,-12808.614164732862,-12953.003785378914,-13097.39340602497,-13241.783026671024,-13386.172647317078,-13530.562267963136,-13674.95188860919,-13819.341509255246,-13963.731129901302,-14108.120750547356,-14252.510371193413,-14396.899991839467,-14541.289612485523,-14685.679233131579,-14830.068853777635,-14974.458474423691,-15118.848095069745,-15263.237715715801,-15407.627336361857,-15552.016957007912,-15696.406577653968,-15840.796198300022,-15985.185818946078,-16129.575439592134,-16273.96506023819,-16418.354680884244,-16562.7443015303,-16707.133922176356,-16851.523542822411,-16995.913163468467,-17140.302784114523,-17284.692404760579,-17429.082025406631,-17573.471646052687,-17717.861266698743,-17862.250887344802,-18006.640507990855,-18151.03012863691,-18295.419749282966,-18439.809369929018,-18584.198990575074,-18728.588611221134,-18872.978231867186,-19017.367852513242,-19161.757473159298,-19306.147093805354,-19450.536714451409,-19594.926335097465,-19739.315955743521,-19883.705576389573,-20028.095197035629,-20172.484817681685,-20316.874438327741,-20461.264058973797,-20605.653679619852,-20750.043300265908,-20894.432920911964,-21038.82254155802,-21183.212162204076,-21327.601782850128,-21471.991403496188,-21616.381024142243,-21760.770644788296,-21905.160265434351,-22049.549886080407,-22193.939506726467,-22338.329127372519,-22482.718748018575,-22627.108368664631,-22771.497989310687,-22915.887609956742,-23060.277230602798,-23204.66685124885,-23349.05647189491,-23493.446092540966,-23637.835713187022,-23782.225333833074,-23926.61495447913,-24071.004575125189,-24215.394195771241,-24332.321795644173,-24355.196950075191,-24210.529435990444,-23849.09573868661,-23375.795252407537,-22879.753337674276,-22316.812511947079,-21686.44868356486,-20869.726100755441,-19835.717626180183,-18615.305543026763,-17163.396556496489,-15624.63556391491,-14083.307583586444,-12575.331483557637,-11112.802893037257,-9686.7247888959719,-8327.0807553724389,-7200.5871576675154,-6407.1969087171765,-6023.0496881093823,-5974.749604380675,-5975.924563621561,-5976.7009691028134,-4600.7440033778803,-3241.6025608478876,-3275.7229261239663,-3309.74165095938,-3343.7603757947927,-3377.7791006302059,-3411.7978254656191,-3445.8165503010318,-3479.8352751364446,-3513.8539999718578,-3547.872724807271,-3581.8914496426842,-3615.9101744780969,-3649.9288993135106,-3683.9476241489242,-3717.966348984336,-3751.9850738197501,-3786.003798655162,-3820.0225234905756,-3854.0412483259893,-3888.0599731614016,-3922.0786979968152,-3956.0974228322289,-3990.1161476676411,-4024.1348725030548,-4058.1535973384671,-4092.1723221738807,-4126.1910470092944,-4160.2097718447067,-4194.2284966801199,-4228.247221515534,-4262.2659463509463,-4296.2846711863594,-4330.3033960217717,-4364.3221208571858,-4398.340845692599,-4432.3595705280113,-4466.3782953634245,-4500.3970201988377,-4534.41574503425,-4568.4344698696632,-4602.4531947050755,-4636.4719195404896,-4670.4906443759028,-4704.5093692113151,-4738.5280940467292,-4772.5468188821424,-4806.5655437175546,-4840.5842685529688,-4874.6029933883801,-4908.6217182237942,-4942.6404430592083,-4976.6591678946197,-5010.6778927300338,-5044.6966175654479,-5078.7153424008593,-5112.7340672362734,-5146.7527920716857,-5180.7715169070989,-5214.790241742513,-5248.8089665779253,-5282.8276914133385,-5316.8464162487526,-5350.8651410841649,-5384.8838659195781,-5418.9025907549903,-5452.9213155904035,-5486.9400404258176,-5520.9587652612299,-5554.9774900966431,-5588.9962149320572,-5623.0149397674695,-5657.0336646028827,-5691.052389438295,-5725.0711142737091,-5759.0898391091223,-5793.1085639445346,-5827.1272887799487,-5861.1460136153619,-5895.1647384507733,-5929.1834632861874,-5963.2021881215987,-5997.2209129570128,-6031.239637792426,-6065.2583626278383,-6099.2770874632524,-6133.2958122986656,-6167.3145371340779,-6201.333261969492,-6235.3519868049043,-6269.3707116403175,-6303.3894364757316,-6337.408161311143,-6371.4268861465571,-6405.4456109819712,-6439.4643358173826,-6473.4830606527967,-6507.501785488209,-6541.5205103236221,-6575.5392351590363,-6609.5579599944485,-6643.5766848298617,-6677.5954096652758,-6711.6141345006881,-6745.6328593361013,-6779.6515841715136,-6813.6703090069277,-6847.6890338423409,-6881.7077586777532,-6915.7264835131664,-6949.7452083485805,-6983.7639331839946,-7017.782658019406,-7051.8013828548201,-7085.8201076902342,-7119.8388325256474,-7153.8575573610597,-7187.8762821964729,-7221.895007031887,-7255.9137318673011,-7280.8269992878859,-7274.5810675335078,-7212.959062842504,-7079.8556063823171,-6909.9816479992378,-6732.6755452923308,-6533.2219033436631,-6311.5599993713176,-6028.5355397908152,-5673.871945274941,-5257.8264210792704,-4765.5493159787111,-4244.8046452384933,-3723.4360767620024,-3213.2314078823406,-2718.2245337376921,-2235.544401981957,-1775.0714086924643,-1391.7352516682292,-1118.3515113151718,-979.90736006026759,-952.31180171244785,-941.12129189840812,-929.80207909118474,-462.01271660248329,4.3788611172862174E-2,2.7597556612139894E-10,2.7599589217914815E-10,2.7601621823689731E-10,2.7603654429464657E-10,2.7605687035239573E-10,2.7607719641014495E-10,2.7609752246789421E-10,2.7611784852564342E-10,2.7613817458339263E-10,2.7615850064114184E-10,2.7617882669889106E-10,2.7619915275664027E-10,2.7621947881438948E-10,2.7623980487213869E-10,2.762601309298879E-10,2.7628045698763711E-10,2.7630078304538633E-10,2.7632110910313554E-10,2.7634143516088475E-10,2.7636176121863396E-10,2.7638208727638317E-10,2.7640241333413244E-10,2.764227393918816E-10,2.7644306544963081E-10,2.7646339150738002E-10,2.7648371756512923E-10,2.7650404362287844E-10,2.7652436968062765E-10,2.7654469573837687E-10,2.7656502179612613E-10,2.7658534785387534E-10,2.766056739116245E-10,2.7662599996937371E-10,2.7664632602712292E-10,2.7666665208487214E-10,2.7668697814262135E-10,2.7670730420037061E-10,2.7672763025811982E-10,2.7674795631586903E-10,2.7676828237361825E-10,2.7678860843136741E-10,2.7680893448911662E-10,2.7682926054686583E-10,2.7684958660461509E-10,2.768699126623643E-10,2.7689023872011352E-10,2.7691056477786273E-10,2.7693089083561194E-10,2.7695121689336115E-10,2.7697154295111031E-10,2.7699186900885952E-10,2.7701219506660879E-10,2.77032521124358E-10,2.7705284718210721E-10,2.7707317323985642E-10,2.7709349929760563E-10,2.771138253553549E-10,2.7713415141310411E-10,2.7715447747085327E-10,2.7717480352860253E-10,2.7719512958635169E-10,2.772154556441009E-10,2.7723578170185011E-10,2.7725610775959933E-10,2.7727643381734859E-10,2.772967598750978E-10,2.7731708593284701E-10,2.7733741199059617E-10,2.7735773804834538E-10,2.773780641060946E-10,2.7739839016384381E-10,2.7741871622159307E-10,2.7743904227934228E-10,2.7745936833709149E-10,2.7747969439484071E-10,2.7750002045258992E-10,2.7752034651033908E-10,2.7754067256808834E-10,2.7756099862583755E-10,2.7758132468358676E-10,2.7760165074133598E-10,2.7762197679908519E-10,2.776423028568344E-10,2.7766262891458361E-10,2.7768295497233282E-10,2.7770328103008203E-10,2.7772360708783125E-10,2.7774393314558046E-10,2.7776425920332967E-10,2.7778458526107888E-10,2.7780491131882809E-10,2.778252373765773E-10,2.7784556343432652E-10,2.7786588949207578E-10,2.7788621554982494E-10,2.779065416075742E-10,2.7792686766532336E-10,2.7794719372307257E-10,2.7796751978082179E-10,2.77987845838571E-10,2.7800817189632021E-10,2.7802849795406947E-10,2.7804882401181868E-10,2.7806915006956784E-10,2.7808947612731711E-10,2.7810980218506627E-10,2.7813012824281548E-10,2.7815045430056469E-10,2.7817078035831395E-10,2.7819110641606317E-10,2.7821143247381238E-10,2.7823175853156159E-10,2.7825208458931075E-10,2.7827241064706001E-10,2.7829273670480917E-10,2.7831306276255844E-10,2.7833338882030765E-10,2.7835371487805686E-10,2.7837404093580607E-10,2.7839436699355528E-10,2.7841469305130449E-10,2.7843501910905365E-10,2.7845534516680297E-10,2.7847567122455213E-10,2.7849599728230134E-10,2.7851632334005055E-10,2.7853664939779976E-10,2.7855697545554898E-10,2.7857730151329819E-10,2.7859762757104745E-10,2.7861795362879661E-10,2.7863827968654587E-10,2.7865860574429503E-10,2.7867893180204425E-10,2.7869925785979346E-10,2.7871958391754267E-10,2.7873990997529188E-10,2.7876023603304109E-10,2.7878056209079036E-10,2.7880088814853952E-10,2.7882121420628878E-10,2.7884154026403794E-10,2.7886186632178715E-10,2.7888219237953641E-10,2.7890251843728563E-10,2.7892284449503484E-10,2.78943170552784E-10,2.7896349661053326E-10,2.7898382266828242E-10,2.7900414872603168E-10,2.7902447478378084E-10,2.7904480084153011E-10,2.7906512689927932E-10,2.7908545295702853E-10,2.7910577901477774E-10,2.7912610507252695E-10,2.7914643113027617E-10,2.7916675718802538E-10,2.7918708324577459E-10,2.792074093035238E-10,2.7922773536127301E-10,2.7924806141902222E-10,2.7926838747677144E-10,2.7928871353452065E-10,2.7930903959226986E-10,2.7932936565001907E-10,2.7934969170776833E-10,2.7937001776551749E-10,2.7939034382326671E-10,2.7941066988101592E-10,2.7943099593876513E-10,2.7945132199651434E-10,2.7947164805426355E-10,2.7949197411201282E-10,2.7951230016976203E-10,2.7953262622751124E-10,2.795529522852604E-10,2.7957327834300961E-10,2.7959360440075882E-10,2.7961393045850803E-10,2.796342565162573E-10,2.7965458257400651E-10,2.7967490863175572E-10,2.7969523468950493E-10,2.7971556074725414E-10,2.797358868050033E-10,2.7975621286275252E-10,2.7977653892050173E-10,2.7979686497825099E-10,2.798171910360002E-10,2.7983751709374941E-10,2.7985784315149863E-10,2.7987816920924784E-10,2.7989849526699705E-10,2.7991882132474621E-10,2.7993914738249547E-10,2.7995947344024468E-10,2.799797994979939E-10,2.8000012555574311E-10,2.8002045161349232E-10,2.8004077767124153E-10,2.8006110372899079E-10,2.8008142978674001E-10,2.8010175584448922E-10,2.8012208190223838E-10,2.8014240795998764E-10]
[null,null,null,null,null,null,218,"State Taxes:",2210308.5274052145,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-10.331821236860883,-270.69307918930662,-2444.9980724137645,2131.4289837045899,3509.9350155060793,4886.0717392637489,6235.4263313496613,7573.8127475605606,8891.285906759811,9946.8346082936878,10520.076802042722,10645.816756871322,9996.9151145332762,7798.7573098514822,1470.8384310266683,14077.29921978914,15346.327285891131,16474.746528393749,17155.245958774372,17588.804374875079,17596.058990381192,17510.538785065553,17428.020380688191,17342.613242428517,16406.687810221061,16353.311211924485,16409.206113885015,18005.382092676635,17863.267396988795,17724.873143435085,17598.330633598915,17478.322064739223,17369.593290284087,17263.319293157532,17156.965869815736,17050.68888098903,16966.916198902418,16859.791697327895,16749.775924187259,18134.498716054273,18032.053440812564,17929.509724453714,17826.652416631976,17723.622223861123,17620.293573132294,17516.899970170947,17413.508468789219,17310.114944986824,17206.12596800553,17102.754868984568,16999.460271624601,18289.733314436227,18188.394819692425,18087.058929653434,17985.731337094374,17884.408318988269,17783.093197936803,17681.779795490304,17580.46633743701,17479.152932896002,17377.855283760939,17276.541285870953,17175.225263783657,18374.603650577072,18275.230554238977,18175.85738898164,18076.484004176957,17977.110498334441,17877.736783539644,17778.363023271377,17678.989264474447,17579.615504261601,17480.24132716826,17380.867582655144,17281.493891701328,18396.092510253478,18298.512492455877,18200.932476481852,18103.352466316937,18005.772459354623,17908.19245792109,17810.612457690764,17713.032457421508,17615.45245718972,17517.872467988382,17420.29246734118,17322.712465276829,18358.145027075901,18262.182641550549,18166.220255976958,18070.257870249654,17974.295484437611,17878.333098479285,17782.370712489119,17686.408326499979,17590.445940509853,17494.483554227863,17398.521168248732,17302.558782307096,18263.677899954375,18168.431509735805,18073.185119518515,17977.93872930529,17882.692339094301,17787.445948887187,17692.199558680921,17596.953168474625,17501.706778268355,17406.460388069798,17311.21399786324,17215.967607655679,18107.035663447579,18011.867621241268,17916.699579034925,17821.531536828468,17726.363494621954,17631.195452415341,17536.027410208702,17440.859368002068,17288.921936550421,17076.972679117982,16683.815614650703,16009.952696856588,16196.293239611543,15431.795612635669,14724.600788213133,13928.560823894524,13189.111177927303,12429.118381150141,12318.485423822676,12145.116892212593,11982.059169560778,11816.25065805839,11673.286393296414,11583.602824098958,12372.74797810957,12280.441317604786,12180.869160666025,12085.213019380335,11988.655481583211,11921.284496073224,11834.922459117117,11750.894228971718,11470.472264897553,10874.58407066321,10810.16675318086,10744.34750837474,11479.886040332822,11414.136201266478,11348.578603756298,11282.917390347329,11217.280027458382,11150.870402373506,11084.963271414979,11018.994389045914,10958.221990822591,10905.796677970839,10839.308900244481,10772.858216843719,11454.841076755174,11388.388556911781,11321.930950448872,11255.476085613021,11189.020589703838,11122.585527482515,11056.137169507256,10989.690445444747,10923.106224900364,10856.301144474517,10789.868150134662,10723.434174296715,11355.524952555035,11289.091025308482,11222.657232651443,11156.223367452265,11089.789518950985,11023.355129784113,10956.92109241652,10890.487011816376,10824.0565693073,10757.631970644914,10691.197526762886,10624.763108850824,11200.568584003726,11134.134164805964,11067.699742047025,11001.26532120752,10934.830899926194,10868.396492950622,10801.962076666607,10735.52766152651,10669.093150124261,10602.658484096628,10536.224078568794,10469.789672353805,10812.852271868471,10746.417865687501,10679.983459600755,10613.549053463226,10547.114647337388,10480.680240833026,10414.245834574958,10347.811428286625,10281.37702454534,10214.942624895371,10148.508218352703,10082.073811828217,10117.351161843797,10050.916755318411,9984.4823487905305,9918.0479422639946,9851.613535737144,9785.1791292203161,9718.7447226969671,9652.310316174422,9585.8759095844816,9519.4415028862859,9453.0070963704675,9386.5726898541725,9317.4470389701273,9251.0126324538505,9184.5782259376429,9118.1438194213988,9051.7094129051638,8985.2750063886615,8918.8405998723338,8852.4061933559824,8785.9717868414155,8719.5373803297152,8653.1029738131874,8586.6685672966723,8520.4718682823404,8454.3704586959539,8388.2690491095655,8322.1676395231789,8256.0662299367905,8189.9648203504121,8123.8634107640282,8057.7620011776407,7991.6605915912096,7925.5591820047039,7859.4577724183218,7793.3563628319425,7730.5074562682912,7670.9148210414114,7611.3221858145298,7551.7295505876482,7492.1369153607675,7432.5442801338859,7372.9516449070034,7313.3590096801217,7253.766374453242,7194.173739226364,7134.5811039994815,7074.9884687725998,7020.2019868035504,6970.22155838454,6920.2411299655341,6870.2607015465237,6820.2802731275133,6770.2998447085047,6720.3194162894988,6670.3389878704884,6620.3585594514807,6570.3781310324712,6520.3977026134635,6470.4172741944549,6422.109596007771,6375.4746706916376,6328.8397453755006,6282.2048200593654,6235.5698947432302,6188.9349694270932,6142.3000441109589,6095.6651187948246,6049.0301934786867,6002.3952681625533,5955.7603428464172,5909.1254175302802,5862.446232044088,5815.7227863180287,5768.9993405919713,5722.2758948659121,5675.5524491398546,5628.8290034137963,5582.1055576877388,5535.3821119616805,5488.6586662356221,5441.9352205095629,5395.2117747835055,5348.4883290574462,5301.7660544342916,5255.044950915888,5208.3238473974834,5161.6027438790788,5114.8816403606743,5068.1605368422697,5021.4394333238652,4974.7183298054597,4927.997226287056,4881.2761227686515,4834.5550192502469,4787.8339157318424,4741.1127812266159,4694.3916157345193,4647.6704502424218,4600.9492847503243,4554.2281192582259,4507.5069537661293,4460.7857882740318,4414.0646227819343,4367.3434572898359,4320.6222917977393,4273.9011263056418,4227.1799608135452,4180.4587961413436,4133.7376322890414,4087.0164684367373,4040.2953045844342,3993.574140732132,3946.852976879828,3900.1318130275249,3853.4106491752218,3806.6894853229192,3759.9683214706156,3713.2471576183129,3666.5259937660089,3619.8048298920103,3573.0836659963197,3526.3625021006283,3479.6413382049373,3432.9201743092462,3386.1990104135543,3339.4778465178633,3292.7566826221723,3246.0355187264804,3199.3143548307894,3152.5931909350975,3105.8720270394065,3059.1508631442894,3012.4296992497475,2965.7085353552038,2918.9873714606601,2872.2662075661169,2825.5450436715732,2778.82387977703,2732.1027158824868,2685.3815519879427,2638.6603880934008,2591.9392241988571,2545.2180603043134,2644.2503045719786,2597.529140677404,2550.8079767828294,2504.0868128882566,2457.365648993683,2410.6444850991097,2363.9233212045356,2317.2021573099619,2270.4809934153877,2223.759829520814,2177.0386656262413,2130.3175017316676,4932.4996159741768,4885.778452079604,4839.0572881850312,4792.3361242904584,4745.6149603958847,4698.8937965013129,4652.1726326067392,4605.4514687121673,4558.7303048175945,4512.0091409230226,4465.2879770284489,4418.5668131338762,8579.1273850267062,8532.4062211321325,8485.6850572375588,8438.9638933429869,8392.2427294484132,8345.5215655538395,8298.8004016592677,8252.0792377646958,8205.3580738701221,8158.6369099755484,8111.9157460809765,8065.1945821864028,9482.8066752717878,9436.0855113772159,9389.3643474826422,9342.6431835880685,9295.9220196934948,9249.2008557989247,9202.4796919043511,9155.7585280097792,9109.0373641152055,9062.3162002206318,9015.5950363260599,8968.8738724314862,8883.4071518342716,8836.6859879396961,8789.9648240451243,8743.2436601505506,8696.5224962559787,8649.801332361405,8603.0801684668331,8556.3590045722576,8509.6378406776876,8462.9166767831139,8416.195512888542,8369.4743489939683,8323.7783739742918,8277.0572100797181,8230.3360461851462,8183.6148822905752,8136.8937183960015,8090.1725545014278,8043.451390606856,7996.7302267122814,7950.0090628177104,7903.2878989231367,7856.566735028563,7809.8455711339911,7763.0972812327582,7716.3761173381845,7669.6549534436117,7622.933789549038,7576.2126256544643,7529.4914617598924,7482.7702978653188,7436.0491339707487,7389.327970076175,7342.6068061816031,7295.8856422870294,7249.1644783924557,7202.4440322390274,7155.7228683444564,7109.0017044498827,7062.2805405553108,7015.5593766607371,6968.8382127661644,6922.1170488715916,6875.3958849770179,6828.674721082446,6781.9535571878741,6735.2323932933004,6688.5112293987295,6641.7900465130706,6595.068882618496,6548.3477187239241,6501.6265548293513,6454.9053909347786,6408.1842270402076,6361.4630631456357,6314.741899251062,6268.0207353564911,6221.2995714619183,6174.5784075673446,6127.8572436727745,6081.1360802806948,6034.4149163861221,5987.6937524915502,5940.9725885969801,5894.2514247024073,5847.5302608078337,5800.8090969132627,5754.087933018689,5707.366769124118,5660.6456052295453,5613.9244413349716,5567.2032774403988,5520.4821135325301,5473.7609496379573,5427.0397857433863,5380.3186218488145,5333.5974579542408,5286.8762940596689,5240.1551301650952,5193.4339662705233,5146.7128023759533,5099.9916384813796,5053.2704745868068,5006.5493106922368,4959.8281467980141,4913.1069829034404,4866.3858190088686,4819.6646551142958,4772.9434912197248,4726.2223273251511,4679.5011634305793,4632.7799995360074,4586.0588356414337,4539.3376717468618,4492.6165078522899,4445.8953439577181,4399.1741800631362,4352.4530161685625,4305.7318522739906,4259.0106883794178,4212.289524484846,4165.5683605902732,4118.8471966957004,4072.1260328011281,4025.4048689065576,3978.6837050119852,3931.9625411174115,3885.2413772228397,3838.5202133282687,3791.7990494336937,3745.0778855391204,3698.3567216445504,3651.6355577499771,3604.9143938554048,3558.1932299608311,3511.4720660662601,3464.7509021716855,3418.0297382771146,3371.3085743825418,3324.5874104879708,3277.866246593398,3231.1450826988253,3184.4239188042543,3137.7027549096779,3090.9815910151083,3044.2604271205332,2997.5392632259627,2950.8180993313899,2904.0969354368153,2857.3757715422444,2810.654607647672,2763.9334437531011,2717.2122798585287,2670.4911159639541,2623.7699520693832,2577.0487881748095,2530.3276242802358,2483.6064603856644,2436.8852964910916,2390.1641325965206,-2734.359428969999,-15076.894463848277,-33712.813261985575,-55009.25268728278,-54070.137672647252,-58794.854842768305,-65986.761973765271,-70711.921187791391,-99788.559080099149,-110054.02528220561,-133200.41497331025,-151629.6461039655,-147766.13542391072,-150251.50805175412,-139403.28380300303,-139430.17404690527,-130813.15976938196,-125845.29671343346,-86426.01626821894,-63260.388182010509,-9400.859379490581,104.31666229126196,680.90004446176238,1135.2158667578803,-252391.41591983408,5375.3776602161724,5077.0061474811855,5066.4187147968696,4827.1177080878333,4684.37149510359,3630.0572769677865,3005.8069162900624,1569.4106421322836,1306.6093004863947,1280.0542446629479,1256.7343299191873,7953.6286560696644,1121.9438081803123,1118.5396398554758,1107.5208425938374,1102.5536969687359,1095.0317577422857,1111.629471377342,1116.8479013039437,1143.555323160198,1139.2099851430896,1128.6136835427317,1117.9317816587322,929.43622930728554,1098.9004029918649,1087.6915399953773,1076.6841564338715,1065.5166490682325,1054.4167403177794,1042.6786371036424,1031.2416242868314,1019.2360230347542,1008.0520629375945,997.03350034322659,986.01720269136911,979.70576907497082,963.92289253649062,952.92053802330508,941.9128524607604,930.90940369738814,919.90416630703294,908.91581523655043,897.91949745834881,886.93822425784447,875.93521082586949,864.92782105517972,853.9203713551974,842.78843320602016,831.90710490063645,820.89928627188135,809.89160870013859,798.88381902471974,787.87607667551401,776.86788752237078,765.85990916449998,754.85153273430626,743.84373154022728,732.83604614197463,721.82836232942088,710.8239724216171,699.81295149736263,688.80527744648919,677.79759966331414,666.78992484634853,655.78224877715434,644.774584530178,633.7669147056597,622.75925541394543,611.75158090175762,600.74390332566838,589.73622570762279,578.72846093443388,567.720871614766,556.7131937384296,545.70551596084954,534.69783810478486,523.69016028185285,512.68248214611049,501.67480415794836,490.6671258910917,479.6594480269631,468.65177024390221,457.64409246195316,446.63641698608637,435.62873686780392,424.62105909268814,413.6133813149599,402.6057035393074,391.59802576277883,380.59034799452741,369.5826702223705,358.574992457588,347.5673146821502,336.55963690456565,325.55195912695274,314.54428128832228,303.53660357252767,292.52892579473354,281.52124801700899,270.51357023922947,259.5058924614728,248.4982146834968,237.49053690562511,226.48285912755827,215.47518134977273,204.46750357204368,193.45982579431634,182.45214801820316,171.44447023883984,160.43679246111603,149.42911468339162,138.42143690566868,127.41375912794452,116.40608135022612,105.398403572505,94.390725794789347,83.383048017066272,72.375370239341336,61.367692461616073,-1604.8908180740509,-5615.1290613736619,-11662.488400026743,-18565.386901197366,-18243.420423038067,-19771.105980571228,-22122.197439893087,-23676.825076023677,-33161.333383163721,-36555.93664043524,-44144.946363531293,-50194.676961778343,-48947.755887447558,-49770.034635588599,-46249.21441257291,-46280.934652122545,-43453.380707365264,-41783.725471873826,-28784.867808746494,-21150.831042928341,-3562.0807652481612,-442.53463514310721,-245.83923499704613,-89.482322871826781,-83932.035032833519,1316.9058252145442,1223.7320643601297,1224.5713667076204,1149.7556434600801,1105.5773655358171,761.63381699206559,559.64086014963664,94.25095114898825,11.709254513768455,6.5047884243849419,2.3676594097148049,2220.8014514674815,-34.844697461829355,-32.379364371034946,-32.401571909203156,-30.421983701724045,-29.253047625062099,-20.152466047003077,-14.807829144461948,-2.4938350300263132,-0.30982126671926391,-0.1721135864408713,-6.2647134005949456E-2,-58.761342852022466,0.92197400761798909,0.8567424746968052,0.85733007552143392,0.80495111958694465,0.77402163080822795,0.53322460057008236,0.39180806770410637,6.598568067392048E-2,8.1977224327184853E-3,4.5540431615050531E-3,1.6576132541544926E-3,1.5547969908329224,-2.4394990612859928E-2,-2.2668995491489357E-2,-2.2684543127897101E-2,-2.1298621038426464E-2,-2.0480241577632806E-2,-1.4108867476512979E-2,-1.0367053742007975E-2,-1.74594941926979E-3,-2.1690771916373146E-4,-1.2049771061820308E-4,-4.3859562378761305E-5,-4.1139183686334728E-2,6.4547985922432994E-4,5.9981085490792938E-4,6.0022223792818277E-4,5.6355140317305703E-4,5.4189747457351748E-4,3.7331396714984015E-4,2.7430736771623935E-4,4.6197076036400271E-5,5.7393649246096163E-6,3.1884022765157758E-6,1.1605935832711271E-6,1.088523189138937E-3,-1.7078997370501229E-5,-1.5870617380669115E-5,-1.5881502371620417E-5,-1.4911209639108009E-5,-1.4338257051795572E-5,-9.8776181741591754E-6,-7.257950961186089E-6,-1.2222618798276452E-6,-1.5177021247326512E-7,-8.4272955723314599E-8,-3.0618102077440996E-8,-2.8801711629954916E-5,4.5199275302366006E-7,4.2001960394342626E-7,4.2030762234218785E-7,3.9463414806936993E-7,3.794741037502183E-7,2.6144774202289378E-7,1.9213260889136427E-7,3.2431173073537991E-8,4.1064829706083081E-9,2.3205446328733712E-9,9.0086965207127846E-10,7.6217023251990003E-7,-1.1868768946837417E-8,-1.1022767983216111E-8,-1.1030382061043022E-8,-1.0351067475877911E-8,-9.9499332123488635E-9,-6.8270054534302466E-9,-4.9929534750879377E-9,-7.6732321415096977E-10,-1.7858727802571756E-11,2.9403096389219556E-11,6.6973767562052294E-11,-2.0075842246872275E-8,4.0486579158234846E-10,3.8248776231009014E-10,3.8269597823373335E-10,3.6472839070842597E-10,3.5412132127156179E-10,2.714968994281813E-10,2.2297551348933121E-10,1.1117411153268284E-10,9.1350391217229222E-11,9.0106617053821274E-11,8.9119266158149851E-11,6.2209528246830976E-10,8.0192307162405866E-11,8.0791170170757624E-11,8.0792411947899715E-11,8.1274576779811352E-11,8.1561985828094327E-11,8.3754939531557709E-11,8.5045543237113881E-11,8.8010505861362212E-11,8.8541783077989174E-11,8.8581443817468781E-11,8.8614319720086583E-11,7.4518780644356234E-11,8.8864024921477367E-11,8.8854930363841064E-11,8.8861648577778535E-11,8.8855641798003433E-11,8.8854788162993568E-11,8.8803514728983151E-11,8.8776117043777142E-11,8.8704416623441974E-11,8.8697110353487493E-11,8.8702812020080555E-11,8.8708693210207698E-11,8.9088405494488263E-11,8.8715588271695981E-11,8.8722579980101571E-11,8.8729153290144129E-11,8.8736063297426248E-11,8.8742836954965765E-11,8.8750944696240512E-11,8.875842069663611E-11,8.8767068926186437E-11,8.8774013317356376E-11,8.8780613524754851E-11,8.8787208982046584E-11,8.878391304761671E-11,8.8800528683553612E-11,8.8807094757063515E-11,8.8813671901193743E-11,8.8820240136476251E-11,8.8826811979507647E-11,8.8833348523322328E-11,8.883990178269811E-11,8.8846424025451869E-11,8.8852991350953176E-11,8.8859567783392249E-11,8.8866144341516854E-11,8.8872982621129381E-11,8.8879294050125776E-11,8.888587138573119E-11,8.8892448428413312E-11,8.8899025706819239E-11,8.8905602889765887E-11,8.8912181006712886E-11,8.8918758681374154E-11,8.8925337176720378E-11,8.8931914479198708E-11,8.893849154071183E-11,8.8945068598899349E-11,8.8951638732061669E-11,8.8958222805438949E-11,8.8964799843054732E-11,8.8971376888421094E-11,8.8977953927550321E-11,8.8984530969205356E-11,8.8991107986147181E-11,8.89976850147917E-11,8.9004262021721279E-11,8.9010839060213577E-11,8.9017416105081679E-11,8.9023993150037785E-11,8.9030570378226727E-11,8.9037147237564292E-11,8.9043724283064709E-11,8.905030132836005E-11,8.905687837382044E-11,8.9063455419213982E-11,8.9070032465261411E-11,8.9076609510999229E-11,8.9083186557311602E-11,8.9089763602788819E-11,8.9096340648097356E-11,8.9102917693403566E-11,8.9109494733861503E-11,8.9116071784079099E-11,8.9122648829370885E-11,8.9129225874668126E-11,8.9135802919960985E-11,8.9142379965255615E-11,8.9148957010532952E-11,8.9155534055818444E-11,8.9162111101088789E-11,8.9168688146381196E-11,8.9175265191678062E-11,8.9181842236975005E-11,8.9188419282400226E-11,8.9194996327567225E-11,8.9201573372864543E-11,8.920815041816172E-11]
[null,null,null,null,null,null,223,"Cumulative State Def Taxes:",-159860772.79451627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71.235219315242134,580.53774755588017,3515.445088412217,3250.775314576591,2642.0336568213106,1733.8791133919135,601.29641543418938,-684.75357212641666,-1901.1892945561458,-2798.93808313915,-2939.0763773132239,-1791.766314796303,1282.0047478526722,7680.6391691776298,21013.070741689462,24298.707205693499,27588.766152708333,30951.531378957443,34418.645999488093,38004.488834933363,41614.944824771912,45239.299745401542,48886.192593078216,52568.638378469135,59774.40138615395,66980.164393838757,74185.927401523542,79580.163911783035,84974.400422042498,90368.636932301975,95762.873442561424,101157.10995282092,106551.34646308038,111945.58297333986,117339.81948359933,122734.0559938588,128128.29250411826,133522.52901437774,138916.76552463725,142948.36336459024,146979.96120454324,151011.5590444963,155043.15688444936,159074.75472440236,163106.35256435536,167137.95040430842,171169.54824426147,175201.14608421447,179232.74392416747,183264.3417641205,187295.93960407359,190055.74135174061,192815.54309940763,195575.34484707465,198335.14659474173,201094.94834240869,203854.75009007577,206614.55183774279,209374.35358540987,212134.15533307689,214893.95708074392,217653.75882841088,220413.56057607796,221986.35263761136,223559.14469914476,225131.93676067816,226704.72882221156,228277.52088374496,229850.31294527836,231423.10500681176,232995.89706834516,234568.68912987856,236141.48119141196,237714.27325294536,239287.06531447876,239751.98166895422,240216.89802342956,240681.81437790502,241146.73073238035,241611.64708685581,242076.56344133115,242541.4797958066,243006.39615028194,243471.3125047574,243936.22885923274,244401.14521370819,244866.06156818353,244296.96059607147,243727.85962395929,243158.75865184722,242589.65767973504,242020.55670762298,241451.4557355108,240882.35476339873,240313.25379128655,239744.15281917449,239175.05184706231,238605.95087495024,238036.84990283806,236502.66609257762,234968.48228231719,233434.29847205675,231900.11466179631,230365.93085153587,228831.74704127543,227297.563231015,225763.37942075456,224229.19561049412,222695.01180023368,221160.82798997324,219626.64417971281,217191.71638718067,214756.78859464842,212321.86080211628,209886.93300958403,207452.00521705189,205017.07742451964,202582.1496319875,200147.22183945525,197712.29404692311,195342.46772034129,193113.4179511455,191294.21377340035,189364.37590421585,188033.4610792406,187302.28234594181,187114.66802987125,187579.8524533406,188562.38428785739,190034.51867643424,191342.99493833323,192715.96611396311,194163.88718427066,195700.75989666098,197313.95033643732,198173.21323172748,199035.14740508422,199924.70296457969,200837.34715239948,201791.80716031464,202784.53978846932,203771.32667761453,204772.78618545702,205788.47658612899,207620.96810110181,209290.34558241238,210959.72306372295,211896.76232655835,212833.80158939364,213770.84085222904,214707.88011506433,215644.91937789973,216581.95864073501,217518.99790357042,218456.0371664057,219393.0764292411,220330.11569207639,221267.15495491179,222204.19421774708,222457.71781000565,222711.24140226422,222964.76499452273,223218.28858678124,223471.81217903981,223725.33577129833,223978.85936355684,224232.38295581535,224485.90654807386,224739.43014033238,224992.95373259089,225246.4773248494,224862.0529579029,224477.62859095633,224093.20422400977,223708.77985706326,223324.35549011675,222939.93112317019,222555.50675622362,222171.08238927711,221786.65802233061,221402.23365538404,221017.80928843748,220633.38492149097,219662.17204503881,218690.95916858671,217719.7462921346,216748.53341568244,215777.32053923028,214806.10766277817,213834.89478632607,212863.68190987391,211892.46903342174,210921.25615696964,209950.04328051754,208978.83040406537,207628.85089394893,206278.87138383253,204928.89187371614,203578.91236359969,202228.93285348325,200878.95334336685,199528.97383325046,198178.99432313401,196829.01481301757,195479.03530290117,194129.05579278478,192779.07628266833,191329.1437715356,189879.21126040287,188429.27874927013,186979.3462381374,185529.41372700466,184079.48121587193,182629.54870473919,181179.61619360646,179729.68368247373,178279.75117134099,176829.81866020826,175379.88614907552,173929.95363794279,172480.02112681005,171030.08861567732,169580.15610454459,168130.22359341185,166680.29108227912,165230.35857114638,163780.42606001365,162330.49354888091,160880.56103774818,159430.62852661544,157980.69601548271,156530.76350434998,155080.8309932173,153630.89848208457,152180.96597095183,150731.0334598191,149281.10094868636,147831.16843755369,146381.23592642095,144931.30341528822,143481.37090415554,142031.43839302281,140581.50588189007,139131.57337075734,137681.6408596246,136231.70834849193,134781.77583735919,133331.84332622646,131881.91081509372,130431.97830396105,128982.04579282831,127532.11328169558,126082.18077056285,124632.24825943011,123182.31574829738,121732.38323716464,120282.45072603191,118832.51821489917,117382.5857037665,115932.65319263376,114482.72068150103,113032.78817036829,111582.85565923556,110132.92314810283,108682.99063697012,107233.05812583739,105783.12561470465,104333.19310357195,102883.26059243921,101433.32808130648,99983.395570173743,98533.463059041038,97083.530547908304,95633.598036775569,94183.665525642835,92733.73301451013,91283.800503377395,89833.867992244661,88383.935481111926,86934.002969979236,85484.070458846516,84034.137947713796,82584.205436581105,81134.272925448386,79684.340414315666,78234.407903182946,76784.475392050226,75334.542880917536,73884.610369784816,72434.677858652096,70984.745347519405,69534.812836386671,68084.880325253936,66634.947814121202,65185.015302988468,63735.082791855762,62285.150280723028,60835.217769590294,59385.285258457588,57935.352747324854,56485.42023619212,55035.487725059415,53585.555213926709,52135.622702793975,50685.690191661241,49235.757680528535,47785.82516939583,46335.892658263096,44885.960147130376,43436.027635997656,41986.095124864936,40536.162613732216,39086.230102599497,37636.297591466777,36186.365080334057,34736.432569201337,33286.500058068617,31836.567546935898,30386.635035803178,28936.702524670458,27486.770013537738,26036.837502405026,24586.904991272313,23136.972480139601,21687.039969006888,20237.107457874175,18787.174946741448,17337.242435608721,15887.309924475994,14437.377413343267,12987.44490221054,11537.512391077813,10087.579879945086,8637.6473688123588,7187.7148576796317,5737.7823465469046,4287.8498354141775,2837.9173242814504,1387.9848131487233,-61.947697984003753,-1511.8802091167308,-2961.8127202494579,-4411.745231382185,-5861.6777425149121,-7311.6102536476392,-8761.5427647803663,-10211.475275913093,-11661.40778704582,-13111.340298178548,-14561.272809311275,-16011.205320444002,-17590.58161786358,-19169.957915283157,-20749.334212702735,-22328.710510122313,-23908.086807541891,-25487.463104961469,-27066.839402381047,-28646.215699800625,-30225.591997220203,-31804.968294639781,-33384.344592059359,-34963.720889478936,-39076.636815012578,-43189.55274054622,-47302.468666079862,-51415.384591613503,-55528.300517147145,-59641.216442680787,-63754.132368214421,-67867.04829374807,-71979.964219281683,-76092.880144815281,-80205.796070348893,-84318.711995882506,-92235.065777471522,-100151.41955906054,-108067.77334064955,-115984.12712223857,-123900.48090382759,-131816.8346854166,-139733.18846700562,-147649.54224859463,-155565.89603018365,-163482.24981177266,-171398.60359336168,-179314.9573749507,-188630.65317076794,-197946.34896658518,-207262.04476240242,-216577.74055821967,-225893.43635403691,-235209.13214985415,-244524.82794567139,-253840.52374148864,-263156.21953730588,-272471.91533312312,-281787.61112894031,-291103.30692475761,-300419.00272057479,-309734.69851639209,-319050.39431220928,-328366.09010802658,-337681.78590384376,-346997.48169966106,-356313.17749547824,-365628.87329129555,-374944.56908711273,-384260.26488293003,-393575.96067874721,-402891.65647456452,-412207.35227038182,-421523.04806619912,-430838.74386201642,-440154.43965783372,-449470.13545365102,-458785.83124946832,-468101.52704528562,-477417.22284110292,-486732.91863692022,-496048.61443273752,-505364.31022855482,-514680.00602437212,-523995.70182018942,-533311.39761600678,-542627.09341182408,-551942.78920764138,-561258.48500345857,-570574.18079927587,-579889.87659509317,-589205.57239091047,-598521.26818672777,-607836.96398254507,-617152.65977836237,-626468.35557417967,-635784.05136999697,-645099.74716581427,-654415.44296163158,-663731.13875744888,-673046.83455326618,-682362.53034908348,-691678.22614490078,-700993.92194071808,-710309.61773653538,-719625.31353235268,-728941.00932816998,-738256.70512398728,-747572.40091980458,-756888.09671562188,-766203.79251143918,-775519.48830725648,-784835.18410307379,-794150.87989889109,-803466.57569470839,-812782.27149052569,-822097.96728634299,-831413.66308216029,-840729.35887797759,-850045.05467379489,-859360.75046961219,-868676.44626542949,-877992.14206124679,-887307.83785706409,-896623.53365288139,-905939.22944869869,-915254.92524451599,-924570.6210403333,-933886.3168361506,-943202.0126319679,-952517.7084277852,-961833.4042236025,-971149.1000194198,-980464.7958152371,-989780.4916110544,-999096.1874068717,-1008411.883202689,-1017727.5789985063,-1027043.2747943236,-1036358.9705901409,-1045674.6663859582,-1054990.3621817755,-1064306.0579775928,-1073621.7537734101,-1082937.4495692274,-1092253.1453650447,-1101568.841160862,-1110884.5369566793,-1120200.2327524966,-1129515.9285483139,-1138831.6243441312,-1148147.3201399485,-1157463.0159357658,-1166778.7117315831,-1176094.4075274004,-1185410.1033232177,-1194725.799119035,-1204041.4949148523,-1213357.1907106696,-1222672.8865064869,-1231988.5823023042,-1241304.2780981215,-1250619.9738939388,-1259935.6696897561,-1269251.3654855734,-1278567.0612813907,-1287882.757077208,-1297198.4528730253,-1306514.1486688426,-1315829.8444646599,-1325145.5402604772,-1334461.2360562945,-1343776.9318521118,-1353092.6276479291,-1362408.3234437464,-1371724.0192395637,-1381039.715035381,-1390355.4108311983,-1399671.1066270156,-1408986.8024228329,-1418302.4982186502,-1427618.1940144675,-1436933.8898102848,-1446249.5856061021,-1455565.2814019194,-1464880.9771977367,-1474196.672993554,-1483512.3687893713,-1492828.0645851886,-1502143.7603810059,-1511459.4561768232,-1520775.1519726405,-1530090.8477684578,-1539406.5435642751,-1548722.2393600924,-1558037.9351559097,-1567353.630951727,-1576669.3267475443,-1585985.0225433616,-1595300.7183391789,-1601078.7023007523,-1598196.9225218066,-1582092.7613664151,-1550768.9999772909,-1519625.0237644881,-1485063.1084211129,-1445226.0057338618,-1401775.7575133871,-1337843.3049663992,-1266089.5247771167,-1177805.3994282528,-1076099.5063693961,-976429.15526430786,-874457.35123523895,-779269.72261198086,-683382.803750791,-593207.00105133827,-506167.38530660153,-446248.21028882317,-402315.9585396999,-395312.99179076479,-395232.53254910646,-395234.37549181405,-395203.18197431264,-217271.29997748512,-218765.02843418313,-220959.83486451034,-223154.64129483758,-225349.44772516482,-227544.25415549206,-229739.0605858193,-231933.86701614654,-234128.67344647378,-236323.47987680102,-238518.28630712826,-240713.0927374555,-242907.89916778274,-245102.70559810998,-247297.51202843722,-249492.31845876446,-251687.1248890917,-253881.93131941895,-256076.73774974619,-258271.54418007343,-260466.35061040067,-262661.15704072785,-264855.96347105509,-267050.76990138233,-269245.57633170957,-271440.38276203681,-273635.18919236405,-275829.99562269129,-278024.80205301853,-280219.60848334577,-282414.41491367301,-284609.22134400025,-286804.02777432749,-288998.83420465473,-291193.64063498197,-293388.44706530921,-295583.25349563645,-297778.05992596369,-299972.86635629094,-302167.67278661818,-304362.47921694542,-306557.28564727266,-308752.0920775999,-310946.89850792714,-313141.70493825438,-315336.51136858162,-317531.31779890886,-319726.1242292361,-321920.93065956334,-324115.73708989058,-326310.54352021782,-328505.34995054506,-330700.1563808723,-332894.96281119954,-335089.76924152678,-337284.57567185402,-339479.38210218126,-341674.1885325085,-343868.99496283574,-346063.80139316298,-348258.60782349022,-350453.41425381746,-352648.2206841447,-354843.02711447194,-357037.83354479918,-359232.63997512643,-361427.44640545367,-363622.25283578091,-365817.05926610815,-368011.86569643539,-370206.67212676263,-372401.47855708987,-374596.28498741711,-376791.09141774435,-378985.89784807159,-381180.70427839883,-383375.51070872607,-385570.31713905331,-387765.12356938055,-389959.92999970773,-392154.73643003497,-394349.54286036221,-396544.34929068945,-398739.15572101669,-400933.96215134393,-403128.76858167117,-405323.57501199841,-407518.38144232566,-409713.1878726529,-411907.99430298014,-414102.80073330738,-416297.60716363462,-418492.41359396186,-420687.2200242891,-422882.02645461634,-425076.83288494358,-427271.63931527082,-429466.44574559806,-431661.2521759253,-433856.05860625254,-436050.86503657978,-438245.67146690702,-440440.47789723426,-442635.2843275615,-444830.09075788874,-447024.89718821598,-449219.70361854322,-451414.51004887046,-453609.3164791977,-455804.12290952494,-457998.92933985218,-460193.73577017942,-462388.54220050666,-464583.34863083391,-466778.15506116115,-468972.96149148839,-471167.76792181563,-473362.57435214287,-475557.38078247011,-477752.18721279735,-478774.01094617444,-476919.50885465997,-470678.79992501554,-459393.62772633362,-448146.16929874755,-435770.96396198164,-421638.31938598742,-406316.83658958378,-384245.92711974971,-359567.63189901033,-329451.53893487254,-294905.64548921416,-261043.01013329974,-226448.28443631675,-194106.80046744313,-161572.28872954976,-130957.55699727722,-101407.16370626204,-80814.651475943392,-65498.457440523525,-62362.185580685662,-61570.949439338932,-60817.790568517354,-60052.953058378611,-302.03755901737128,-5.4395006948955866E-9,-5.4385573427377151E-9,-5.4376139905798445E-9,-5.4366706384219739E-9,-5.4357272862641024E-9,-5.4347839341062317E-9,-5.4338405819483603E-9,-5.4328972297904896E-9,-5.431953877632619E-9,-5.4310105254747475E-9,-5.4300671733168769E-9,-5.4291238211590054E-9,-5.4281804690011347E-9,-5.4272371168432641E-9,-5.4262937646853926E-9,-5.425350412527522E-9,-5.4244070603696513E-9,-5.4234637082117798E-9,-5.4225203560539092E-9,-5.4215770038960386E-9,-5.4206336517381671E-9,-5.4196902995802964E-9,-5.418746947422425E-9,-5.4178035952645543E-9,-5.4168602431066837E-9,-5.4159168909488122E-9,-5.4149735387909415E-9,-5.4140301866330701E-9,-5.4130868344751994E-9,-5.4121434823173288E-9,-5.4112001301594573E-9,-5.4102567780015867E-9,-5.409313425843716E-9,-5.4083700736858445E-9,-5.4074267215279739E-9,-5.4064833693701033E-9,-5.4055400172122318E-9,-5.4045966650543611E-9,-5.4036533128964897E-9,-5.402709960738619E-9,-5.4017666085807484E-9,-5.4008232564228769E-9,-5.3998799042650062E-9,-5.3989365521071348E-9,-5.3979931999492641E-9,-5.3970498477913935E-9,-5.396106495633522E-9,-5.3951631434756514E-9,-5.3942197913177807E-9,-5.3932764391599092E-9,-5.3923330870020386E-9,-5.391389734844168E-9,-5.3904463826862965E-9,-5.3895030305284258E-9,-5.3885596783705544E-9,-5.3876163262126837E-9,-5.3866729740548131E-9,-5.3857296218969416E-9,-5.3847862697390709E-9,-5.3838429175811995E-9,-5.3828995654233288E-9,-5.3819562132654582E-9,-5.3810128611075867E-9,-5.3800695089497161E-9,-5.3791261567918454E-9,-5.3781828046339739E-9,-5.3772394524761033E-9,-5.3762961003182326E-9,-5.3753527481603612E-9,-5.3744093960024905E-9,-5.3734660438446191E-9,-5.3725226916867484E-9,-5.3715793395288778E-9,-5.3706359873710063E-9,-5.3696926352131356E-9,-5.3687492830552642E-9,-5.3678059308973935E-9,-5.3668625787395229E-9,-5.3659192265816514E-9,-5.3649758744237808E-9,-5.3640325222659101E-9,-5.3630891701080386E-9,-5.362145817950168E-9,-5.3612024657922973E-9,-5.3602591136344259E-9,-5.3593157614765552E-9,-5.3583724093186838E-9,-5.3574290571608131E-9,-5.3564857050029425E-9,-5.355542352845071E-9,-5.3545990006872003E-9,-5.3536556485293289E-9,-5.3527122963714582E-9,-5.3517689442135876E-9,-5.3508255920557161E-9,-5.3498822398978455E-9,-5.3489388877399748E-9,-5.3479955355821033E-9,-5.3470521834242327E-9,-5.346108831266362E-9,-5.3451654791084906E-9,-5.3442221269506199E-9,-5.3432787747927485E-9,-5.3423354226348778E-9,-5.3413920704770072E-9,-5.3404487183191357E-9,-5.339505366161265E-9,-5.3385620140033936E-9,-5.3376186618455229E-9,-5.3366753096876523E-9,-5.3357319575297808E-9,-5.3347886053719102E-9,-5.3338452532140395E-9,-5.332901901056168E-9,-5.3319585488982974E-9,-5.3310151967404267E-9,-5.3300718445825553E-9,-5.3291284924246846E-9,-5.3281851402668131E-9,-5.3272417881089425E-9,-5.3262984359510719E-9,-5.3253550837932004E-9,-5.3244117316353297E-9,-5.3234683794774583E-9,-5.3225250273195876E-9,-5.321581675161717E-9,-5.3206383230038455E-9,-5.3196949708459749E-9,-5.3187516186881042E-9,-5.3178082665302327E-9,-5.3168649143723621E-9,-5.3159215622144914E-9,-5.31497821005662E-9,-5.3140348578987493E-9,-5.3130915057408778E-9,-5.3121481535830072E-9,-5.3112048014251366E-9,-5.3102614492672651E-9,-5.3093180971093944E-9,-5.308374744951523E-9,-5.3074313927936523E-9,-5.3064880406357817E-9,-5.3055446884779102E-9,-5.3046013363200395E-9,-5.3036579841621689E-9,-5.3027146320042974E-9,-5.3017712798464268E-9,-5.3008279276885561E-9,-5.2998845755306847E-9,-5.298941223372814E-9,-5.2979978712149425E-9,-5.2970545190570719E-9,-5.2961111668992013E-9,-5.2951678147413298E-9,-5.2942244625834591E-9,-5.2932811104255877E-9,-5.292337758267717E-9,-5.2913944061098464E-9,-5.2904510539519749E-9,-5.2895077017941042E-9,-5.2885643496362336E-9,-5.2876209974783621E-9,-5.2866776453204915E-9,-5.2857342931626208E-9,-5.2847909410047494E-9,-5.2838475888468787E-9,-5.2829042366890072E-9,-5.2819608845311366E-9,-5.281017532373266E-9,-5.2800741802153945E-9,-5.2791308280575238E-9,-5.2781874758996524E-9,-5.2772441237417817E-9,-5.2763007715839111E-9,-5.2753574194260396E-9,-5.2744140672681689E-9,-5.2734707151102983E-9,-5.2725273629524268E-9,-5.2715840107945562E-9,-5.2706406586366855E-9,-5.2696973064788141E-9,-5.2687539543209434E-9,-5.2678106021630719E-9,-5.2668672500052013E-9,-5.2659238978473306E-9,-5.2649805456894592E-9,-5.2640371935315885E-9,-5.2630938413737171E-9,-5.2621504892158464E-9,-5.2612071370579758E-9,-5.2602637849001043E-9,-5.2593204327422336E-9,-5.258377080584363E-9,-5.2574337284264915E-9,-5.2564903762686209E-9,-5.2555470241107502E-9,-5.2546036719528788E-9,-5.2536603197950081E-9,-5.2527169676371366E-9,-5.251773615479266E-9,-5.2508302633213953E-9,-5.2498869111635239E-9,-5.2489435590056532E-9,-5.2480002068477818E-9,-5.2470568546899111E-9,-5.2461135025320405E-9,-5.245170150374169E-9]
[null,null,null,null,null,null,226,"Deferred Tax Impact on Rate Base:",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,205.63851673471257,1631.6241267780217,9672.7768185936657,9400.2699972489409,8464.146108695064,6993.3481351375849,5194.5572837547816,3274.4653648088679,1848.1979437121499,1565.6982092836079,3543.5132142088005,9209.8321952282131,20261.836212812916,40439.552584907477,79372.29272551123,91507.924933883012,103852.93741134845,116579.40861715766,129715.01802292955,143269.87363274262,156920.27895490878,170617.43878842634,184384.62841924318,198256.79361918342,222085.04198776814,245913.29035635287,269741.53872493759,288347.7697598713,306954.00079480506,325560.23182973883,344166.46286467253,362772.6938996063,381378.92493453994,399985.15596947371,418591.38700440736,437197.61803934118,455803.84907427483,474410.08010920859,493016.3111441423,507567.26115712174,522118.21117010119,536669.16118308064,551220.11119606008,565771.06120903953,580322.01122201886,594872.96123499819,609423.91124797764,623974.86126095708,638525.81127393642,653076.76128691575,667627.71129989519,678427.5263675669,689227.3414352386,700027.15650291042,710826.97157058213,721626.78663825383,732426.60170592554,743226.41677359724,754026.23184126907,764826.04690894077,775625.86197661248,786425.6770442843,797225.492111956,804555.50735521829,811885.52259848034,819215.53784174239,826545.55308500468,833875.56832826696,841205.58357152902,848535.59881479107,855865.61405805335,863195.62930131564,870525.64454457769,877855.65978783974,885185.67503110203,889306.12543678505,893426.5758424683,897547.02624815144,901667.47665383457,905787.92705951759,909908.37746520061,914028.82787088398,918149.27827656711,922269.72868225013,926390.17908793339,930510.62949361652,934631.07989929966,935855.08985699504,937079.09981469088,938303.1097723865,939527.11973008211,940751.12968777749,941975.13964547333,943199.14960316895,944423.15956086456,945647.16951855994,946871.17947625578,948095.1894339514,949319.19939164701,949223.2634721091,949127.32755257143,949031.39163303387,948935.45571349608,948839.51979395829,948743.58387442073,948647.64795488317,948551.71203534538,948455.77611580759,948359.84019627003,948263.90427673247,948167.96835719468,947902.78907586483,947637.60979453521,947372.43051320559,947107.25123187574,946842.07195054588,946576.89266921626,946311.71338788664,946046.53410655679,945781.35482522694,945580.8175508983,945572.89857515902,946202.30104511266,948106.42843167519,951346.9722444152,955941.02213253872,961855.07785196858,969183.66261680739,977751.65346410801,987332.74027139007,997221.54706376686,1007376.3031227291,1017769.985282705,1028404.7921355652,1039278.3525832024,1050353.9873009971,1061569.4371297495,1072900.1622327957,1084302.5830847661,1095788.7116994597,1107357.9839669906,1118950.510820996,1130569.7777532148,1142215.7379017039,1155483.9213398963,1168724.7790642017,1181965.6367885072,1195206.4945128127,1208447.3522371182,1221688.2099614237,1234929.0676857291,1248169.9254100346,1261410.7831343401,1274651.6408586456,1287892.498582951,1301133.3563072565,1314374.214031562,1327615.0717558675,1340855.9294801729,1354096.7872044784,1367337.6449287839,1380578.5026530894,1393819.3603773948,1407060.2181017003,1420301.0758260055,1433541.933550311,1446782.7912746165,1460023.648998922,1473264.5067232274,1486505.3644475327,1499746.2221718382,1512987.0798961436,1526227.9376204489,1539468.7953447544,1552709.6530690598,1565950.5107933653,1579191.3685176708,1592432.226241976,1605673.0839662815,1618913.941690587,1632154.7994148922,1645395.6571391977,1658636.5148635032,1671877.3725878086,1685118.2303121141,1698359.0880364194,1711599.9457607248,1724840.8034850305,1738081.661209336,1751322.5189336413,1764563.3766579467,1777804.2343822522,1791045.0921065575,1804285.9498308629,1817526.8075551684,1830767.6652794739,1844008.5230037794,1857249.3807280846,1870490.2384523901,1883731.0961766955,1896971.9539010008,1910212.8116253063,1923453.6693496117,1936694.5270739172,1949935.3847982227,1963176.2425225279,1976417.1002468334,1989657.9579711389,2002898.8156954441,2016139.6734197496,2029380.5311440551,2042621.3888683605,2055862.246592666,2069103.1043169713,2082343.9620412767,2095584.8197655822,2108825.6774898875,2122066.5352141932,2135307.3929384984,2148548.2506628036,2161789.1083871094,2175029.9661114146,2188270.8238357203,2201511.6815600256,2214752.5392843308,2227993.3970086365,2241234.2547329417,2254475.112457247,2267715.9701815527,2280956.8279058579,2294197.6856301632,2306859.2871402861,2319520.8886504085,2332182.4901605314,2344844.0916706538,2357505.6931807767,2370167.2946908991,2382828.896201022,2395490.4977111444,2408152.0992212668,2420813.7007313897,2433475.3022415121,2446136.903751635,2447461.0079931687,2448785.1122347023,2450109.216476236,2451433.3207177692,2452757.4249593029,2454081.5292008366,2455405.6334423702,2456729.7376839034,2458053.8419254371,2459377.9461669712,2460702.0504085044,2462026.1546500376,2446330.0134508577,2430633.8722516769,2414937.7310524969,2399241.5898533161,2383545.4486541366,2367849.3074549558,2352153.1662557758,2336457.025056595,2320760.8838574151,2305064.7426582342,2289368.6014590543,2273672.4602598734,2251714.3146743854,2229756.1690888973,2207798.0235034092,2185839.8779179212,2163881.7323324326,2141923.5867469446,2119965.4411614565,2098007.295575968,2076049.1499904799,2054091.0044049919,2032132.8588195038,2010174.7132340155,1988216.5676485272,1966258.4220630392,1944300.2764775511,1922342.1308920628,1900383.9853065745,1878425.8397210864,1856467.6941355984,1834509.5485501101,1812551.4029646218,1790593.2573791337,1768635.1117936457,1746676.9662081574,1724718.8206226691,1702760.675037181,1680802.5294516929,1658844.3838662046,1636886.2382807164,1614928.0926952283,1592969.9471097402,1571011.8015242519,1549053.6559387636,1527095.5103532756,1505137.3647677873,1483179.219182299,1461221.0735968107,1439262.9280113226,1417304.7824258346,1395346.6368403463,1373388.491254858,1351430.3456693699,1329472.2000838818,1307514.0544983938,1285555.9089129057,1263597.7633274174,1241639.6177419294,1219681.4721564413,1197723.326570953,1175765.1809854649,1153807.0353999769,1131848.8898144888,1109890.7442290008,1087932.5986435125,1065974.4530580244,1044016.3074725365,1022058.1618870483,1000100.0163015601,978141.87071607204,956183.72513058386,934225.57954509568,912267.4339596075,890309.28837411932,868351.14278863114,846392.99720314296,824434.85161765479,802476.70603216672,780518.56044667854,758560.41486119037,736602.2692757023,714644.12369021412,692685.97810472606,670727.83251923788,648769.6869337497,626811.54134826164,604853.39576277346,582895.25017728528,560937.10459179722,538978.95900630904,517020.81342082092,495062.6678353328,473104.52224984462,451146.3766643565,429188.23107886838,407230.0854933802,385271.93990789203,363313.7943224039,341355.64873691578,319397.50315142761,297439.35756593948,275481.21198045136,253523.06639496324,231564.92080947512,209606.775223987,187648.62963849888,165690.48405301076,143732.33846752264,121774.19288203451,99816.047296546385,77857.901711058264,55899.756125570137,33941.610540082016,11983.464954593896,-9974.6806308942287,-31932.826216382349,-53890.971801870532,-75849.11738735871,-97807.262972846889,-119765.40855833507,-141723.55414382325,-163681.69972931143,-185639.8453147996,-207597.99090028778,-229556.13648577599,-251514.28207126417,-273472.42765675235,-295430.57324224053,-317388.71882772871,-339346.86441321688,-361305.00999870506,-383263.15558419324,-405221.30116968142,-427179.4467551696,-449137.59234065778,-471095.73792614596,-493053.88351163414,-515012.02909712231,-536970.17468261055,-558928.32026809873,-580886.46585358691,-602844.61143907509,-624802.75702456327,-646760.90261005145,-668719.04819553962,-690677.1937810278,-712635.33936651598,-734593.48495200416,-756551.63053749234,-778509.77612298052,-800467.9217084687,-822426.06729395688,-844384.21287944505,-866342.35846493323,-888300.50405042141,-910258.64963590959,-932216.79522139777,-954174.94080688595,-976133.08639237413,-998091.23197786231,-1020049.3775633505,-1042007.5231488387,-1063965.668734327,-1085923.814319815,-1107881.9599053033,-1129840.1054907914,-1151798.2510762794,-1173756.3966617677,-1195714.5422472558,-1217672.6878327439,-1239630.8334182322,-1261588.9790037202,-1283547.1245892085,-1305505.2701746966,-1327463.4157601846,-1349421.5613456729,-1371379.706931161,-1393337.8525166493,-1415295.9981021374,-1437254.1436876254,-1459212.2892731137,-1481170.4348586018,-1503128.5804440898,-1525086.7260295781,-1547044.8716150662,-1569003.0172005543,-1590961.1627860426,-1612919.3083715306,-1634877.4539570189,-1656835.599542507,-1678793.745127995,-1700751.8907134833,-1722710.0362989714,-1744668.1818844597,-1766626.3274699477,-1788584.4730554358,-1810542.6186409241,-1832500.7642264122,-1854458.9098119002,-1876417.0553973885,-1898375.2009828766,-1920333.3465683649,-1942291.4921538529,-1964249.637739341,-1986207.7833248293,-2008165.9289103174,-2030124.0744958057,-2052082.2200812937,-2074040.3656667818,-2095998.5112522698,-2117956.6568377577,-2139914.8024232457,-2161872.9480087333,-2183831.0935942214,-2205789.2391797095,-2227747.3847651975,-2249705.5303506851,-2271663.6759361732,-2293621.8215216612,-2315579.9671071488,-2337538.1126926369,-2359496.258278125,-2381454.4038636126,-2403412.5494491006,-2425370.6950345887,-2447328.8406200767,-2469286.9862055643,-2491245.1317910524,-2513203.2773765405,-2535161.4229620281,-2557119.5685475161,-2579077.7141330042,-2601035.8597184918,-2622994.0053039799,-2644952.1508894679,-2666910.2964749555,-2688868.4420604436,-2710826.5876459316,-2732784.7332314192,-2754742.8788169073,-2776701.0244023954,-2798659.1699878834,-2820617.315573371,-2842575.4611588591,-2864533.6067443471,-2886491.7523298347,-2908449.8979153228,-2930408.0435008109,-2952366.1890862985,-2974324.3346717865,-2996282.4802572746,-3018240.6258427622,-3040198.7714282502,-3062156.9170137383,-3084115.0625992264,-3106073.208184714,-3128031.353770202,-3149989.4993556901,-3171947.6449411777,-3193905.7905266657,-3215863.9361121538,-3237822.0816976414,-3259780.2272831295,-3281738.3728686175,-3303696.5184541051,-3325654.6640395932,-3347612.8096250813,-3369570.9552105693,-3391529.1007960574,-3413487.246381545,-3435445.391967033,-3457403.5375525211,-3479361.6831380087,-3501319.8287234968,-3523277.9743089848,-3545236.1198944729,-3567194.2654799609,-3589152.4110654485,-3611110.5566509366,-3633068.7022364247,-3655026.8478219123,-3676984.9934074003,-3698943.1389928884,-3712615.0172813372,-3706201.2533033951,-3669265.3687165077,-3597284.372122921,-3526423.073992027,-3447536.6839930895,-3356445.0836712099,-3256900.1224212251,-3109021.7774349623,-2943162.2300014007,-2738073.262293003,-2501374.0483988817,-2269428.0373968543,-2031609.8083223375,-1809508.5260713471,-1585115.9824610604,-1373808.6403314646,-1169685.769829395,-1029945.0584886954,-928016.49209903379,-913075.91715002584,-913313.56851426407,-913527.68740072346,-913699.75861376873,-492160.93756669108,-497216.84449797543,-502390.19966893445,-507563.55483989348,-512736.9100108525,-517910.26518181153,-523083.62035277055,-528256.97552372969,-533430.33069468872,-538603.68586564774,-543777.04103660677,-548950.39620756579,-554123.75137852482,-559297.10654948384,-564470.46172044287,-569643.81689140189,-574817.17206236091,-579990.52723331994,-585163.88240427896,-590337.23757523799,-595510.59274619701,-600683.94791715604,-605857.30308811506,-611030.65825907409,-616204.01343003311,-621377.36860099214,-626550.72377195116,-631724.07894291019,-636897.43411386921,-642070.78928482824,-647244.14445578726,-652417.49962674628,-657590.85479770531,-662764.20996866433,-667937.56513962336,-673110.92031058238,-678284.27548154141,-683457.63065250043,-688630.98582345946,-693804.34099441848,-698977.69616537751,-704151.05133633653,-709324.40650729556,-714497.76167825458,-719671.11684921361,-724844.47202017263,-730017.82719113166,-735191.18236209068,-740364.5375330497,-745537.89270400873,-750711.24787496775,-755884.60304592678,-761057.9582168858,-766231.31338784494,-771404.66855880397,-776578.02372976299,-781751.37890072202,-786924.73407168104,-792098.08924264007,-797271.44441359909,-802444.79958455812,-807618.15475551714,-812791.50992647617,-817964.86509743519,-823138.22026839422,-828311.57543935324,-833484.93061031227,-838658.28578127129,-843831.64095223031,-849004.99612318934,-854178.35129414836,-859351.70646510739,-864525.06163606641,-869698.41680702544,-874871.77197798446,-880045.12714894349,-885218.48231990251,-890391.83749086154,-895565.19266182056,-900738.54783277959,-905911.90300373861,-911085.25817469764,-916258.61334565666,-921431.96851661569,-926605.32368757471,-931778.67885853373,-936952.03402949276,-942125.38920045178,-947298.74437141081,-952472.09954236983,-957645.45471332886,-962818.80988428788,-967992.16505524691,-973165.52022620593,-978338.87539716496,-983512.23056812398,-988685.58573908301,-993858.94091004203,-999032.29608100106,-1004205.6512519601,-1009379.0064229191,-1014552.3615938781,-1019725.7167648372,-1024899.0719357962,-1030072.4271067552,-1035245.7822777142,-1040419.1374486733,-1045592.4926196323,-1050765.8477905912,-1055939.2029615501,-1061112.558132509,-1066285.9133034679,-1071459.2684744268,-1076632.6236453857,-1081805.9788163446,-1086979.3339873035,-1092152.6891582625,-1097326.0443292214,-1102499.3995001803,-1107672.7546711392,-1110098.6736703312,-1105870.892920865,-1091564.1649527617,-1065704.8055602296,-1040234.2455567949,-1012111.8964615187,-979942.84728165215,-945012.22623282438,-894144.41176312708,-837345.06418961741,-767632.20722394146,-687504.08529642085,-608983.63923974568,-528555.29866588407,-453335.20820502786,-377402.93569733127,-305842.21723013039,-236690.83762819343,-188809.41742451466,-153391.56197163364,-146662.26712488674,-144975.97137713022,-143284.35837491619,-141579.36137545426,-50.598907622556467,-3.2666864058228413E-9,-3.2677586522080899E-9,-3.2688308985933381E-9,-3.2699031449785867E-9,-3.2709753913638349E-9,-3.2720476377490835E-9,-3.2731198841343317E-9,-3.2741921305195803E-9,-3.2752643769048285E-9,-3.2763366232900771E-9,-3.2774088696753253E-9,-3.2784811160605739E-9,-3.2795533624458221E-9,-3.2806256088310707E-9,-3.2816978552163189E-9,-3.2827701016015675E-9,-3.2838423479868157E-9,-3.2849145943720643E-9,-3.2859868407573125E-9,-3.2870590871425611E-9,-3.2881313335278093E-9,-3.2892035799130579E-9,-3.2902758262983061E-9,-3.2913480726835543E-9,-3.2924203190688029E-9,-3.2934925654540511E-9,-3.2945648118392998E-9,-3.2956370582245479E-9,-3.2967093046097966E-9,-3.2977815509950448E-9,-3.2988537973802934E-9,-3.2999260437655416E-9,-3.3009982901507902E-9,-3.3020705365360384E-9,-3.303142782921287E-9,-3.3042150293065352E-9,-3.3052872756917838E-9,-3.306359522077032E-9,-3.3074317684622806E-9,-3.3085040148475288E-9,-3.309576261232777E-9,-3.3106485076180256E-9,-3.3117207540032738E-9,-3.3127930003885224E-9,-3.3138652467737706E-9,-3.3149374931590192E-9,-3.3160097395442674E-9,-3.317081985929516E-9,-3.3181542323147642E-9,-3.3192264787000128E-9,-3.320298725085261E-9,-3.3213709714705096E-9,-3.3224432178557578E-9,-3.3235154642410064E-9,-3.3245877106262546E-9,-3.3256599570115033E-9,-3.3267322033967515E-9,-3.3278044497820001E-9,-3.3288766961672483E-9,-3.3299489425524969E-9,-3.3310211889377451E-9,-3.3320934353229937E-9,-3.3331656817082419E-9,-3.3342379280934905E-9,-3.3353101744787387E-9,-3.3363824208639873E-9,-3.3374546672492355E-9,-3.3385269136344841E-9,-3.3395991600197323E-9,-3.3406714064049809E-9,-3.3417436527902291E-9,-3.3428158991754777E-9,-3.3438881455607259E-9,-3.3449603919459745E-9,-3.3460326383312227E-9,-3.3471048847164713E-9,-3.3481771311017195E-9,-3.3492493774869681E-9,-3.3503216238722163E-9,-3.3513938702574649E-9,-3.3524661166427131E-9,-3.3535383630279618E-9,-3.35461060941321E-9,-3.3556828557984586E-9,-3.3567551021837068E-9,-3.3578273485689554E-9,-3.3588995949542036E-9,-3.3599718413394522E-9,-3.3610440877247004E-9,-3.362116334109949E-9,-3.3631885804951972E-9,-3.3642608268804458E-9,-3.365333073265694E-9,-3.3664053196509426E-9,-3.3674775660361908E-9,-3.3685498124214394E-9,-3.3696220588066876E-9,-3.3706943051919362E-9,-3.3717665515771844E-9,-3.372838797962433E-9,-3.3739110443476812E-9,-3.3749832907329298E-9,-3.376055537118178E-9,-3.3771277835034266E-9,-3.3782000298886748E-9,-3.3792722762739234E-9,-3.3803445226591716E-9,-3.3814167690444203E-9,-3.3824890154296685E-9,-3.3835612618149171E-9,-3.3846335082001653E-9,-3.3857057545854139E-9,-3.3867780009706621E-9,-3.3878502473559107E-9,-3.3889224937411589E-9,-3.3899947401264075E-9,-3.3910669865116557E-9,-3.3921392328969043E-9,-3.3932114792821525E-9,-3.3942837256674011E-9,-3.3953559720526493E-9,-3.3964282184378979E-9,-3.3975004648231461E-9,-3.3985727112083947E-9,-3.3996449575936429E-9,-3.4007172039788915E-9,-3.4017894503641397E-9,-3.4028616967493883E-9,-3.4039339431346365E-9,-3.4050061895198851E-9,-3.4060784359051333E-9,-3.4071506822903819E-9,-3.4082229286756301E-9,-3.4092951750608788E-9,-3.4103674214461269E-9,-3.4114396678313756E-9,-3.4125119142166238E-9,-3.4135841606018724E-9,-3.4146564069871206E-9,-3.4157286533723692E-9,-3.4168008997576174E-9,-3.417873146142866E-9,-3.4189453925281142E-9,-3.4200176389133628E-9,-3.421089885298611E-9,-3.4221621316838596E-9,-3.4232343780691078E-9,-3.4243066244543564E-9,-3.4253788708396046E-9,-3.4264511172248532E-9,-3.4275233636101014E-9,-3.42859560999535E-9,-3.4296678563805982E-9,-3.4307401027658468E-9,-3.431812349151095E-9,-3.4328845955363436E-9,-3.4339568419215918E-9,-3.4350290883068404E-9,-3.4361013346920886E-9,-3.4371735810773373E-9,-3.4382458274625854E-9,-3.4393180738478341E-9,-3.4403903202330823E-9,-3.4414625666183309E-9,-3.4425348130035791E-9,-3.4436070593888277E-9,-3.4446793057740759E-9,-3.4457515521593245E-9,-3.4468237985445727E-9,-3.4478960449298213E-9,-3.4489682913150695E-9,-3.4500405377003181E-9,-3.4511127840855663E-9,-3.4521850304708149E-9,-3.4532572768560631E-9,-3.4543295232413117E-9,-3.4554017696265599E-9,-3.4564740160118085E-9,-3.4575462623970567E-9,-3.4586185087823053E-9,-3.4596907551675535E-9,-3.4607630015528021E-9,-3.4618352479380503E-9,-3.4629074943232989E-9,-3.4639797407085471E-9,-3.4650519870937957E-9,-3.4661242334790439E-9,-3.4671964798642926E-9,-3.4682687262495408E-9,-3.4693409726347894E-9,-3.4704132190200376E-9,-3.4714854654052862E-9,-3.4725577117905344E-9,-3.473629958175783E-9,-3.4747022045610312E-9,-3.4757744509462798E-9,-3.476846697331528E-9,-3.4779189437167766E-9,-3.4789911901020248E-9,-3.4800634364872734E-9,-3.4811356828725216E-9,-3.4822079292577702E-9,-3.4832801756430184E-9,-3.484352422028267E-9,-3.4854246684135152E-9,-3.4864969147987638E-9,-3.487569161184012E-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:",45462243.72514569,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121599.56309325424,406350.00200152991,975936.34754538513,1705356.2262116543,1739890.8715766156,1831621.22978009,1940907.7755551776,2070410.8649168103,2481220.9423160148,2524680.0608237553,2557530.6903737355,2828512.4112231387,2745743.681893501,2794266.3289909735,2613961.4344460368,2606098.0769239399,2419315.5167219117,2315751.3452770654,1603681.8064008593,1206361.3000120572,283056.14020674035,89670.200542210398,89972.763250298492,90236.523191697896,5420111.6218712358,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,237,"Common Issued:",23456899.227784559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,74658.99018326863,74861.808648333666,136606.42429901095,136979.11369958983,137354.29059967419,137732.1910167303,207222.33499082539,207793.48325181569,241299.66330306928,257366.64910029696,488142.50236439379,851165.82803517475,947903.86637263687,940484.2377962512,888669.26637732727,1009405.8744700894,1164239.7861015184,1132447.2648982487,1145260.7764718963,1230817.2118430252,1243385.3202565112,1268695.6683161918,1177732.9290235331,1228818.9499418989,1277063.482491768,1276950.9368727652,981856.9097035306,518528.91628320812,265894.75800794078,148914.77317086933,47544.846068347135,47550.831293350602,47556.45753515813,2515992.8849963075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,239,"Debt Principal Payment:",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-420.3809046650349,-836.18810504676367,1578.0301479586196,-1402.8654123790329,2370.6427114167018,5653.1867295709089,9361.6843841134105,14001.781198199256,17207.14707678993,22340.300272277949,28077.271677731056,33584.455528507795,41034.23944065559,49483.775943996312,63145.040693184492,55799.070103912993,60402.920594809111,63622.575275879477,66465.94623675941,68328.194898453323,72265.984073496438,73241.778834633878,73337.720880898225,73461.178211397419,82247.371569221898,87796.060144844465,87796.060144843068,85433.097301366739,85433.097301369533,85433.097301368136,85433.097301366739,85433.09730136767,85433.097301366739,85433.097301367205,85433.097301369533,85433.09730136767,85433.097301367205,85433.097301367205,85433.097301367205,83598.082638935186,83598.082638932858,83598.082638932392,83598.082638933789,83598.082638932858,83598.082638932392,83598.082638933789,83598.082638934255,83598.082638933789,83598.082638931461,83598.082638934255,83598.082638933789,81900.694076182321,81900.694076182786,81900.694076179992,81900.694076180458,81900.694076181855,81900.694076182321,81900.694076180458,81900.694076182321,81900.694076182321,81900.694076182786,81900.694076180458,81900.694076181622,80330.609655635199,80330.609655636363,80330.609655637061,80330.609655637527,80330.609655634267,80330.609655637294,80330.609655637294,80330.609655636363,80330.609655637061,80330.609655635431,80330.609655637294,80330.609655635199,78878.281566632446,78878.281566632213,78878.281566632679,78878.281566631049,78878.281566631747,78878.281566633377,78878.281566630816,78878.281566633144,78878.281566631747,78878.281566631282,78878.281566632679,78878.281566631282,77567.642263918649,77567.642263917252,77567.642263915855,77567.642263919348,77567.642263916088,77567.642263917485,77567.642263919581,77567.642263916088,77567.642263919814,77567.642263915623,77567.642263917718,77567.642263919348,76970.366754467832,76970.366754470626,76970.366754469462,76970.366754468181,76970.366754470509,76970.366754468763,76970.366754470393,76970.366754469578,76970.366754470626,76970.366754468647,76970.36675446853,76970.366754470509,76893.78413325781,76893.784133259091,76893.78413325944,76893.784133258276,76893.784133258741,76893.784133258159,76893.784133258509,76893.784133259207,76893.784133258625,76796.737216600566,76487.606100351375,75446.862750838336,73332.531701228174,71050.677732811251,68736.064255548408,66462.872839591815,64053.315451372706,61918.285632887448,60192.038528312638,59541.700702716771,59060.16741673887,58634.365010807465,58210.545083954523,57787.413408839493,57417.541493679048,57155.532624376996,56949.968055264733,56824.284237377869,56683.169927189068,56541.592803913401,56495.307581946254,56450.376138045744,56405.230406163901,53688.834313555737,53676.469428022392,53676.469428023323,53676.469428023789,53676.469428021461,53676.469428022858,53676.469428023323,53676.469428022392,53676.469428023731,53676.469428023323,53676.469428020966,53676.469428023323,53676.469428023294,53676.469428021926,53676.469428023323,53676.469428023789,53676.469428021461,53676.469428023294,53676.469428023789,53676.469428022334,53676.469428021897,53676.469428023265,53676.46942802376,53676.469428022363,53676.469428022363,53676.469428023731,53676.469428021432,53676.469428023731,53676.469428023294,53676.4694280205,53676.46942802376,53676.469428024226,53676.469428021868,53676.469428023294,53676.469428022363,53676.469428023731,53676.469428021432,53676.46942802376,53676.469428022334,53676.469428022363,53676.46942802376,53676.469428023294,53676.469428021897,53676.469428022334,53676.46942802376,53676.469428021403,53676.469428023294,53676.469428024691,53676.469428021432,53676.469428022334,53676.46942802376,53676.469428023294,53676.469428021897,53676.469428022363,53676.469428023731,53676.469428022334,53676.469428023294,53676.469428022829,53676.469428021432,53676.469428023731,53676.469428023294,53676.469428021432,53676.469428023745,53676.469428023294,53676.469428021883,53676.469428023294,53676.4694280228,53676.46942802376,53676.469428021432,53676.46942802328,53676.469428022829,53676.469428022348,53676.469428023745,53676.469428022829,53676.469428021897,53676.46942802328,53676.469428022814,53676.469428022348,53676.469428022363,53676.469428024226,53676.469428022348,53676.469428022814,53676.469428022829,53676.469428022348,53676.469428023287,53676.46942802189,53676.469428023287,53414.355991105665,53414.355991105214,53414.355991104734,53414.355991104741,53414.355991105673,53414.355991105207,53414.355991106131,53414.355991105207,53414.355991105898,53414.355991105433,53414.355991104967,53414.35599110544,48284.13847706969,48284.13847706854,48284.138477068765,48284.138477069231,48284.138477068998,48284.138477068533,48284.138477069464,48284.138477068533,48284.13847706993,48284.138477068533,48284.138477068533,48284.138477069464,40582.47741514584,40582.47741514584,40582.477415146073,40582.477415145608,40582.47741514584,40582.477415146073,40582.47741514584,40582.477415146073,40582.477415146073,40582.47741514584,40582.477415146073,40582.477415145608,37748.920430341728,37748.920430341728,37748.920430341728,37748.920430341495,37748.920430341495,37748.920430341961,37748.920430341495,37748.920430341495,37748.920430341728,37748.920430341495,37748.920430341961,37748.920430341263,37748.920430341728,37748.920430341961,37748.920430341495,37748.920430341263,37748.920430341961,37748.920430341495,37748.920430341728,37748.920430341495,37748.920430341728,37748.920430341961,37748.920430341263,37748.920430341728,37748.920430341495,37748.920430341728,37748.920430341495,37748.920430341728,37748.920430341495,37748.920430341961,37748.920430341495,37748.920430341495,37748.920430341728,37748.920430341728,37748.920430341728,37748.920430341263,37748.920430341728,37748.920430341961,37748.920430341495,37748.920430341379,37748.920430341845,37748.920430341495,37748.920430341728,37748.920430341612,37748.920430341728,37748.920430341728,37748.920430341612,37748.920430341728,37748.920430341495,37748.920430341495,37748.920430341728,37748.920430341845,37748.920430341612,37748.920430341728,37748.920430341845,37748.920430341437,37748.920430341554,37748.920430341728,37748.920430341728,37748.920430341554,37748.920430341495,37748.920430341961,37748.920430341554,37748.920430341495,37748.920430341757,37748.920430341554,37748.920430341757,37748.920430341495,37748.920430341772,37748.920430341757,37748.920430341524,37748.920430341743,37748.920430341517,37748.92043034151,37748.92043034175,37748.92043034175,37748.920430341539,37748.920430341743,37748.920430341757,37748.920430341495,37748.920430341554,37748.920430341728,37748.920430341786,37748.920430341495,37748.920430341612,37748.920430341786,37748.920430341612,37748.920430341612,37748.920430341495,37748.920430341612,37748.920430341728,37748.920430341728,37748.920430341495,37748.920430341845,37748.920430341728,37748.920430341495,37748.920430341612,37748.920430341728,37748.920430341728,37748.920430341612,37748.920430341495,37748.920430341728,37748.920430341612,37748.920430341728,37748.920430341612,37748.920430341612,37748.920430341612,37748.920430341612,37748.920430341728,37748.920430341612,37748.920430341495,37748.920430341845,37748.920430341495,37748.920430341728,37748.920430341379,37748.920430341845,37748.920430341612,37748.920430341612,37748.920430341728,37748.920430341495,37748.920430341845,37748.920430341379,37748.920430341728,37748.920430341612,37748.920430341728,37748.920430341263,37748.920430341845,37748.920430341612,37748.920430341379,37748.920430341845,37748.920430341728,37748.920430341495,37748.920430341379,37748.920430341845,37748.920430341728,37748.920430341612,37748.920430341263,37748.920430341961,37748.920430341612,37748.920430341379,37748.920430341845,37748.920430341612,37748.920430341961,37748.920430341554,37748.920430341321,37748.92043034167,37748.920430341903,37748.920430341088,37748.920430341612,37748.920430342136,37748.920430341612,37748.920430341612,37748.92043034167,37748.920430341612,37748.920430341612,37748.920430341146,37748.920430342136,37748.92043034167,37748.920430341612,37748.920430341554,37748.920430341612,37748.920430341612,37748.920430341554,37748.920430341554,37748.920430341554,37748.92043034167,37748.920430341554,37748.920430342019,37748.920430341146,37748.920430341554,37748.920430341612,37748.920430341554,37748.920430341583,37748.920430341612,37748.920430341554,37748.920430342048,37748.920430341117,37748.920430341612,37748.920430341554,37748.920430340651,37748.920430341117,37748.920430341612,37748.920430341088,37748.920430341117,37748.920430341117,37748.920430341146,37748.920430341554,37748.920430340651,37748.920430341117,37748.920430341583,37748.920430341117,37748.920430341117,37748.920430341132,37748.920430341132,37748.920430341583,37748.920430340673,37748.920430341117,37748.920430341597,37748.920430341132,37748.920430341132,37748.92043034159,37748.920430341124,37748.920430341124,37748.92043034159,37748.920430341124,37748.920430341597,37748.920430341597,37748.920430341124,37748.920430341132,37748.920430341575,37748.920430341132,37748.920430341132,37748.920430341583,37748.920430341102,37748.920430341117,37748.920430341583,37748.920430341102,37748.920430341117,37748.920430341146,37748.920430341554,37748.920430341583,37748.920430340651,37748.920430341612,37748.920430341554,37748.920430340651,37748.920430341583,37748.920430341612,37748.920430340622,37748.920430341583,37748.920430341554,37748.92043034071,37748.920430341554,37748.920430341554,37748.920430340739,37748.920430341554,37748.920430341554,37748.920430340622,37748.920430341612,37748.920430341612,37748.920430340622,37748.920430341554,37748.920430341612,37748.92043034068,37748.920430341554,37748.920430341612,37748.92043034068,37748.92043034167,37748.92043034167,37748.92043034068,37748.92043034167,37748.920430341612,37748.92043034068,37748.920430341612,37748.920430341612,37748.92043034167,37748.92043034068,37748.920430341554,37748.92043034167,37748.920430340739,37748.920430341612,37748.920430341554,37748.920430340739,37748.920430341612,37748.920430341612,37748.92043034068,37748.920430341612,37748.920430341728,37748.920430340564,37748.920430341612,37748.920430341728,37748.92043034068,37748.920430341612,23389.693882302141,-11428.82882033289,-64214.31579914422,-124770.62396756664,-122706.75447900512,-136661.56695015088,-157686.57722093072,-171915.42454755143,-255129.06319593557,-285528.9627257688,-352595.00232177007,-406573.09521040099,-398007.81594336475,-407915.31102576619,-380568.92428341287,-384151.9073612314,-361509.84643813281,-349415.13841077371,-239601.12182709505,-175243.45278746099,-25617.839033607284,362.89329310634065,251.46447990636233,154.49917042161695,-719609.12177169416,8946.9295991491254,8893.7842706963365,8893.7842706961037,8893.7842706962201,8893.7842706962201,8893.7842706963365,8893.7842706961037,8893.7842706962201,8893.7842706963365,8893.7842706962201,8893.7842706962201,8893.7842706961037,8893.7842706964529,8893.7842706962201,8893.7842706961037,8893.7842706962201,8893.7842706961037,8893.7842706964529,8893.7842706961037,8893.7842706962201,8893.7842706964529,8893.7842706961037,8893.7842706962201,8893.7842706962201,8893.7842706961037,8893.7842706963365,8893.7842706963365,8893.7842706961037,8893.7842706963365,8893.7842706961037,8893.7842706963365,8893.7842706961037,8893.7842706961037,8893.7842706965694,8893.7842706961037,8893.7842706961037,8893.7842706963365,8893.7842706963365,8893.7842706961037,8893.7842706961037,8893.7842706963365,8893.7842706963365,8893.7842706961037,8893.7842706963365,8893.7842706963365,8893.7842706961037,8893.7842706961037,8893.7842706963365,8893.7842706961037,8893.7842706963365,8893.7842706963365,8893.7842706961037,8893.7842706963365,8893.7842706961037,8893.7842706963365,8893.7842706961037,8893.7842706961037,8893.7842706965694,8893.7842706961037,8893.7842706961037,8893.7842706963365,8893.7842706963365,8893.7842706961037,8893.7842706961037,8893.7842706963365,8893.7842706963365,8893.7842706961037,8893.7842706963365,8893.7842706963365,8893.7842706961037,8893.7842706961037,8893.7842706963365,8893.7842706961037,8893.7842706963365,8893.7842706963365,8893.7842706961037,8893.7842706963365,8893.7842706961037,8893.7842706963365,8893.7842706961037,8893.7842706961037,8893.7842706965694,8893.7842706961037,8893.7842706961037,8893.7842706963365,8893.7842706963365,8893.7842706961037,8893.7842706961037,8893.7842706963365,8893.7842706963365,8893.7842706961037,8893.7842706963365,8893.7842706963365,8893.7842706961037,8893.7842706961037,8893.7842706963365,8893.7842706961037,8893.7842706963365,8893.7842706963365,8893.7842706961037,8893.7842706963365,8893.7842706961037,8893.7842706963365,8893.7842706961037,8893.7842706961037,8893.7842706965694,8893.7842706961037,8893.7842706961037,8893.7842706965694,8893.7842706963365,8893.7842706961037,8893.7842706961037,8893.7842706965694,8893.7842706963365,8893.7842706961037,8893.7842706961037,8893.7842706965694,8893.7842706963365,8893.7842706961037,4132.76078582019,-7398.6074547760709,-24822.048592807732,-44774.529948467163,-44048.454826998997,-48660.618483801845,-55628.867502429996,-60272.781633436454,-87713.863898852374,-97731.152841474395,-119808.99052881054,-137590.80298782187,-134693.99217046204,-137917.02402639575,-128856.65904793714,-129970.46468782681,-122411.30355046579,-118358.88901920366,-82078.31726797804,-60867.42932185575,-11521.669373519113,-2907.380742987973,-2943.8662186014176,-2974.676425698452,-241621.0686664329,22.896005697723798,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259372584E-12,-5.3140020259389127E-12,-5.3140020259372584E-12,-5.3140020259405671E-12,-5.3140020259339496E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259405671E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259422215E-12,-5.3140020259322953E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259405671E-12,-5.314002025935604E-12,-5.3140020259339496E-12,-5.3140020259422215E-12,-5.3140020259389127E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259422215E-12,-5.3140020259322953E-12,-5.314002025935604E-12,-5.3140020259422215E-12,-5.3140020259405671E-12,-5.3140020259339496E-12,-5.3140020259405671E-12,-5.3140020259422215E-12,-5.3140020259322953E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259422215E-12,-5.3140020259339496E-12,-5.3140020259405671E-12,-5.3140020259389127E-12,-5.3140020259372584E-12,-5.3140020259339496E-12,-5.3140020259405671E-12,-5.3140020259389127E-12,-5.3140020259339496E-12,-5.3140020259405671E-12,-5.3140020259422215E-12,-5.3140020259339496E-12,-5.3140020259339496E-12,-5.3140020259405671E-12,-5.3140020259422215E-12,-5.3140020259339496E-12,-5.3140020259339496E-12,-5.3140020259422215E-12,-5.3140020259405671E-12,-5.314002025935604E-12,-5.3140020259389127E-12,-5.3140020259422215E-12,-5.3140020259339496E-12,-5.3140020259339496E-12,-5.3140020259405671E-12,-5.3140020259422215E-12,-5.314002025935604E-12,-5.3140020259389127E-12,-5.3140020259422215E-12,-5.3140020259339496E-12,-5.314002025935604E-12,-5.3140020259389127E-12,-5.3140020259422215E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259405671E-12,-5.3140020259339496E-12,-5.314002025935604E-12,-5.3140020259389127E-12,-5.3140020259422215E-12,-5.3140020259339496E-12,-5.3140020259422215E-12,-5.3140020259372584E-12,-5.3140020259339496E-12,-5.3140020259389127E-12,-5.3140020259372584E-12,-5.3140020259405671E-12,-5.3140020259339496E-12,-5.3140020259389127E-12,-5.3140020259372584E-12,-5.3140020259405671E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259405671E-12,-5.3140020259339496E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259405671E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259422215E-12,-5.3140020259322953E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259405671E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259422215E-12,-5.3140020259322953E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259422215E-12,-5.3140020259322953E-12,-5.3140020259422215E-12,-5.3140020259422215E-12,-5.3140020259339496E-12,-5.3140020259339496E-12,-5.3140020259405671E-12,-5.3140020259389127E-12,-5.314002025935604E-12,-5.314002025935604E-12,-5.3140020259422215E-12,-5.3140020259372584E-12,-5.3140020259372584E-12,-5.3140020259372584E-12,-5.3140020259422215E-12,-5.3140020259339496E-12,-5.3140020259339496E-12,-5.3140020259405671E-12,-5.3140020259422215E-12,-5.3140020259339496E-12,-5.3140020259405671E-12,-5.3140020259422215E-12,-5.3140020259339496E-12,-5.3140020259339496E-12,-5.3140020259405671E-12,-5.3140020259422215E-12,-5.314002025935604E-12,-5.3140020259389127E-12,-5.3140020259422215E-12,-5.3140020259339496E-12,-5.314002025935604E-12,-5.3140020259389127E-12,-5.3140020259422215E-12,-5.3140020259339496E-12,-5.3140020259405671E-12,-5.3140020259422215E-12,-5.3140020259339496E-12,-5.314002025935604E-12,-5.3140020259389127E-12,-5.3140020259422215E-12,-5.3140020259339496E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259405671E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259372584E-12,-5.3140020259372584E-12,-5.314002025935604E-12,-5.3140020259372584E-12,-5.3140020259405671E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259405671E-12,-5.3140020259339496E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259405671E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259405671E-12,-5.3140020259339496E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259405671E-12,-5.3140020259339496E-12,-5.3140020259422215E-12,-5.3140020259422215E-12,-5.3140020259322953E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259422215E-12,-5.3140020259322953E-12,-5.314002025935604E-12,-5.3140020259422215E-12,-5.3140020259389127E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259422215E-12,-5.3140020259322953E-12,-5.314002025935604E-12,-5.3140020259405671E-12,-5.3140020259422215E-12,-5.3140020259339496E-12,-5.3140020259372584E-12,-5.3140020259422215E-12,-5.3140020259339496E-12,-5.3140020259372584E-12,-5.3140020259372584E-12,-5.3140020259422215E-12,-5.3140020259339496E-12,-5.3140020259405671E-12,-5.3140020259422215E-12,-5.3140020259339496E-12,-5.3140020259339496E-12,-5.3140020259405671E-12,-5.3140020259422215E-12,-5.3140020259339496E-12,-5.3140020259405671E-12,-5.3140020259422215E-12,-5.3140020259339496E-12]
[null,null,null,null,null,null,242,"Period End Common Equity:",2593113409.4578304,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,74658.99018326863,149520.79883160233,286127.22313061322,423106.33683020307,560460.62742987718,698192.81844660768,905415.15343743283,1113208.6366892485,1354508.2999923178,1612358.0387510143,2101461.464462644,2950813.865587458,3900329.8645886849,4838089.8278878378,5720262.6144875372,6718910.3102178723,7867059.6516275369,8979732.9574541152,10099320.902673891,11297872.520544717,12502663.549365154,13724203.848600373,14845071.443942405,16001325.927231364,17214266.721426923,18421804.357284658,19330548.031312041,19772696.19169886,19960070.151149463,20025938.931572892,19989316.429588176,19952589.658985246,19915726.641006753,22337203.209503625,22236310.49950292,22135417.789502211,22037240.528515007,21939063.2675278,21840886.006540596,21742708.745553389,21644531.484566178,21546354.223578971,21448176.962591767,21349999.701604556,21251822.440617353,21153645.179630145,21055467.918642938,20957290.657655731,20861222.142799944,20765153.627944149,20669085.113088354,20573016.598232567,20476948.08337678,20380879.568520986,20284811.053665195,20188742.538809404,20092674.023953617,19996605.509097822,19900536.994242035,19804468.47938624,19710350.55470201,19616232.63001778,19522114.70533355,19427996.780649319,19333878.855965089,19239760.931280855,19145643.006596625,19051525.081912395,18957407.157228164,18863289.23254393,18769171.3078597,18675053.38317547,18582739.754399933,18490426.125624396,18398112.496848855,18305798.868073322,18213485.239297781,18121171.610522244,18028857.981746707,17936544.352971166,17844230.724195626,17751917.095420092,17659603.466644552,17567289.837869015,17476645.182809018,17386000.527749021,17295355.872689024,17204711.217629027,17114066.56256903,17023421.907509033,16932777.252449036,16842132.597389039,16751487.94232904,16660843.287269045,16570198.632209048,16479553.977149051,16390415.471122008,16301276.965094965,16212138.459067922,16122999.953040877,16033861.447013834,15944722.940986792,15855584.434959747,15766445.928932702,15677307.422905661,15588168.916878618,15499030.410851574,15409891.904824529,15321439.77065365,15232987.636482764,15144535.502311883,15056083.368141003,14967631.233970121,14879179.099799238,14790726.965628352,14702274.831457473,14613822.697286589,14525370.563115709,14436918.428944826,14348466.294773946,14260102.167151192,14171738.039528444,14083373.911905693,13995009.784282941,13906645.656660194,13818281.529037444,13729917.401414694,13641553.273791941,13553189.146169193,13464936.542074976,13377039.182578439,13290337.815439355,13206066.176799269,13124416.779183663,13045427.268878944,12969050.044842286,12895441.814931318,12824287.099949878,12755116.138547176,12686692.526689911,12618822.279050782,12551441.351303559,12484547.465240229,12418139.829941673,12352157.240821866,12286475.744767332,12221030.477609903,12155729.642685181,12090590.972271616,12025614.99822071,11960692.213817146,11895821.063338066,11831001.793037061,11769304.12708557,11707620.670505302,11645937.213925032,11584253.757344762,11522570.300764494,11460886.844184224,11399203.387603953,11337519.931023685,11275836.474443415,11214153.017863145,11152469.561282877,11090786.104702607,11029102.648122339,10967419.191542068,10905735.7349618,10844052.278381528,10782368.82180126,10720685.365220992,10659001.908640722,10597318.452060454,10535634.995480185,10473951.538899915,10412268.082319647,10350584.625739377,10288901.169159107,10227217.712578837,10165534.255998569,10103850.7994183,10042167.34283803,9980483.8862577602,9918800.429677492,9857116.9730972201,9795433.5165169537,9733750.0599366836,9672066.6033564135,9610383.1467761435,9548699.6901958752,9487016.2336156052,9425332.7770353369,9363649.3204550669,9301965.8638747968,9240282.4072945267,9178598.9507142585,9116915.4941339903,9055232.0375537202,8993548.5809734501,8931865.1243931819,8870181.6678129099,8808498.2112326436,8746814.7546523754,8685131.2980721053,8623447.8414918352,8561764.384911567,8500080.9283312969,8438397.4717510268,8376714.0151707577,8315030.5585904885,8253347.1020102184,8191663.6454299502,8129980.1888496811,8068296.732269411,8006613.2756891437,7944929.8191088736,7883246.3625286017,7821562.9059483353,7759879.4493680652,7698195.9927877942,7636512.5362075251,7574829.0796272568,7513145.6230469877,7451462.1664667167,7389778.7098864494,7328095.2533061793,7266411.7967259092,7204728.3401456419,7143044.8835653719,7081361.4269851027,7019677.9704048336,6957994.5138245644,6896311.0572442943,6834627.6006640242,6772944.1440837551,6711260.6875034859,6649577.2309232168,6587893.7743429476,6526210.3177626804,6464526.8611824103,6403144.6178335147,6341762.374484621,6280380.1311357263,6218997.8877868317,6157615.644437938,6096233.4010890434,6034851.1577401478,5973468.9143912531,5912086.6710423585,5850704.4276934639,5789322.1843445702,5727939.9409956755,5672453.196226445,5616966.4514572173,5561479.7066879896,5505992.961918761,5450506.2171495324,5395019.4723803038,5339532.7276110752,5284045.9828418475,5228559.2380726179,5173072.4933033902,5117585.7485341616,5062099.003764933,5015462.7866248759,4968826.5694848197,4922190.3523447607,4875554.1352047045,4828917.9180646474,4782281.7009245893,4735645.4837845331,4689009.266644476,4642373.0495044189,4595736.8323643617,4549100.6152243037,4502464.3980842475,4459084.4232250703,4415704.4483658932,4372324.4735067151,4328944.4986475389,4285564.5237883618,4242184.5489291847,4198804.5740700075,4155424.5992108299,4112044.6243516528,4068664.6494924757,4025284.6746332985,3981904.6997741214,3938524.7249149443,3895144.7500557667,3851764.77519659,3808384.8003374129,3765004.8254782357,3721624.8506190586,3678244.8757598815,3634864.9009007043,3591484.9260415272,3548104.9511823501,3504724.9763231729,3461345.0014639958,3417965.0266048186,3374585.0517456415,3331205.0768864644,3287825.1020272872,3244445.1271681101,3201065.1523089325,3157685.1774497558,3114305.2025905787,3070925.227731402,3027545.2528722249,2984165.2780130478,2940785.3031538706,2897405.3282946935,2854025.3534355164,2810645.3785763392,2767265.4037171621,2723885.428857985,2680505.4539988078,2637125.4791396307,2593745.5042804535,2550365.5294212764,2506985.5545620993,2463605.5797029221,2420225.604843745,2376845.6299845679,2333465.6551253907,2290085.6802662136,2246705.705407036,2203325.7305478593,2159945.7556886817,2116565.7808295046,2073185.8059703275,2029805.8311111503,1986425.8562519732,1943045.8813927961,1899665.9065336189,1856285.931674442,1812905.9568152647,1769525.9819560875,1726146.0070969104,1682766.0322377332,1639386.0573785561,1596006.0825193787,1552626.1076602018,1509246.1328010247,1465866.1579418473,1422486.1830826702,1379106.2082234931,1335726.2333643159,1292346.258505139,1248966.2836459617,1205586.3087867845,1162206.3339276076,1118826.3590684303,1075446.3842092531,1032066.4093500761,988686.43449089897,945306.45963172184,901926.48477254447,858546.50991336734,815166.53505419032,771786.56019501307,728406.58533583593,685026.6104766588,641646.63561748189,598266.66075830488,554886.68589912751,511506.71103995043,468126.7361807733,424746.76132159604,381366.78646241879,337986.81160324166,294606.83674406464,251226.86188488753,207846.88702571017,164466.91216653326,121086.93730735614,77706.962448179009,34326.987589001772,-9052.9872701754739,-52432.962129352483,-95812.936988529735,-139192.91184770662,-182572.88670688399,-225952.86156606112,-269332.83642523811,-312712.81128441513,-356092.7861435925,-399472.76100276964,-442852.73586194654,-486232.71072112379,-529612.68558030087,-572992.660439478,-616372.63529865525,-659752.61015783227,-703132.58501700941,-746512.55987618666,-789892.53473536368,-833272.50959454069,-876652.48445371783,-920032.4593128952,-963412.43417207198,-1006792.4090312492,-1050172.3838904263,-1093552.3587496029,-1136932.3336087803,-1180312.3084679577,-1223692.2833271348,-1267072.2581863115,-1310452.2330454888,-1353832.2079046662,-1397212.1827638431,-1440592.15762302,-1483972.1324821971,-1527352.1073413745,-1570732.0822005516,-1614112.0570597288,-1657492.0319189061,-1700872.0067780833,-1744251.9816372604,-1787631.9564964371,-1831011.9313556147,-1874391.9062147918,-1917771.8810739685,-1961151.8559331456,-2004531.830792323,-2047911.8056515001,-2091291.7805106773,-2134671.7553698546,-2178051.7302290318,-2221431.7050882089,-2264811.6799473856,-2308191.6548065627,-2351571.6296657398,-2394951.6045249174,-2438331.5793840946,-2481711.5542432717,-2525091.5291024488,-2568471.5039616255,-2611851.4788208022,-2655231.4536799793,-2698611.4285391574,-2741991.403398334,-2785371.3782575112,-2828751.3531166879,-2872131.327975865,-2915511.3028350421,-2958891.2776942188,-3002271.2525533964,-3045651.2274125731,-3089031.2022717502,-3132411.1771309273,-3175791.151990104,-3219171.1268492811,-3262551.1017084583,-3305931.0765676345,-3349311.0514268111,-3392691.0262859878,-3436071.0011451645,-3479450.9760043412,-3522830.9508635174,-3566210.925722694,-3609590.9005818707,-3652970.8754410474,-3696350.850300224,-3739730.8251594007,-3783110.8000185774,-3826490.774877754,-3869870.7497369302,-3913250.7245961069,-3956630.6994552836,-4000010.6743144598,-4043390.6491736369,-4086770.6240328136,-4130150.5988919903,-4173530.5737511669,-4216910.5486103445,-4260290.5234695207,-4303670.4983286979,-4347050.4731878741,-4390430.4480470512,-4433810.4229062283,-4477190.3977654045,-4520570.3726245817,-4563950.3474837588,-4607330.322342935,-4650710.2972021122,-4694090.2720612884,-4737470.2469204655,-4780850.2217796417,-4824230.1966388188,-4867610.171497995,-4910990.1463571722,-4954370.1212163493,-4997750.0960755255,-5041130.0709347026,-5084510.0457938788,-5127890.020653056,-5171269.9955122322,-5214649.9703714093,-5258029.9452305865,-5301409.9200897627,-5344789.8949489398,-5388169.869808116,-5431549.8446672931,-5474929.8195264693,-5518309.7943856465,-5561689.7692448227,-5605069.7441039998,-5648449.7189631769,-5691829.6938223531,-5735209.6686815303,-5778589.6435407065,-5821969.6183998836,-5865349.5932590598,-5908729.568118237,-5952109.5429774132,-5995489.5178365903,-6038869.4926957674,-6082249.4675549436,-6125629.4424141208,-6169009.417273297,-6212389.3921324741,-6255769.3669916503,-6299149.3418508274,-6342529.3167100046,-6385909.2915691808,-6429289.2664283579,-6472669.2412875341,-6516049.2161467113,-6559429.1910058875,-6602809.1658650646,-6646189.1407242408,-6689569.1155834189,-6732949.0904425951,-6776329.0653017713,-6819709.0401609493,-6863089.0150201255,-6906468.9898793027,-6949848.9647384789,-6993228.939597656,-7036608.9144568332,-7079988.8893160094,-7123368.8641751865,-7166748.8390343627,-7210128.8138935398,-7253508.788752716,-7296888.7636118932,-7323767.5278523294,-7310633.8461140459,-7236840.5992288403,-7093457.7827357259,-6952446.7057653777,-6795399.1592149278,-6614190.2748947432,-6416630.0080113672,-6123443.0182613423,-5795321.3373389114,-5390129.2904719058,-4922907.1700091241,-4465528.0224056998,-3996763.4660887974,-3559424.5917741572,-3117968.256243018,-2702531.5266345558,-2300993.6880188603,-2025650.9623833036,-1824266.2210584865,-1794826.9364231811,-1795243.9629699551,-1795532.9387258696,-1795710.4847338679,-968756.35584705905,-979037.91030353971,-989258.3916753896,-999478.87304723938,-1009699.3544190892,-1019919.835790939,-1030140.3171627888,-1040360.7985346386,-1050581.2799064883,-1060801.7612783383,-1071022.242650188,-1081242.7240220378,-1091463.2053938876,-1101683.6867657376,-1111904.1681375874,-1122124.6495094371,-1132345.1308812869,-1142565.6122531365,-1152786.0936249865,-1163006.5749968363,-1173227.056368686,-1183447.537740536,-1193668.0191123858,-1203888.5004842356,-1214108.9818560854,-1224329.4632279351,-1234549.9445997851,-1244770.4259716349,-1254990.9073434847,-1265211.3887153347,-1275431.8700871845,-1285652.3514590343,-1295872.8328308838,-1306093.3142027336,-1316313.7955745836,-1326534.2769464334,-1336754.7583182829,-1346975.2396901329,-1357195.7210619827,-1367416.2024338325,-1377636.6838056822,-1387857.165177532,-1398077.646549382,-1408298.1279212318,-1418518.6092930816,-1428739.0906649316,-1438959.5720367811,-1449180.0534086309,-1459400.5347804807,-1469621.0161523304,-1479841.4975241804,-1490061.9788960302,-1500282.46026788,-1510502.94163973,-1520723.4230115798,-1530943.9043834296,-1541164.3857552793,-1551384.8671271291,-1561605.3484989791,-1571825.8298708289,-1582046.3112426787,-1592266.7926145284,-1602487.2739863782,-1612707.755358228,-1622928.2367300778,-1633148.7181019275,-1643369.1994737776,-1653589.6808456273,-1663810.1622174771,-1674030.6435893271,-1684251.1249611769,-1694471.6063330264,-1704692.0877048762,-1714912.569076726,-1725133.050448576,-1735353.5318204255,-1745574.0131922753,-1755794.4945641253,-1766014.9759359751,-1776235.4573078249,-1786455.9386796746,-1796676.4200515244,-1806896.9014233744,-1817117.3827952242,-1827337.864167074,-1837558.345538924,-1847778.8269107738,-1857999.3082826235,-1868219.7896544733,-1878440.2710263231,-1888660.7523981729,-1898881.2337700226,-1909101.7151418724,-1919322.1965137224,-1929542.6778855722,-1939763.159257422,-1949983.6406292717,-1960204.1220011215,-1970424.6033729715,-1980645.0847448213,-1990865.5661166711,-2001086.0474885211,-2011306.5288603709,-2021527.0102322206,-2031747.4916040702,-2041967.97297592,-2052188.4543477697,-2062408.9357196195,-2072629.4170914693,-2082849.8984633193,-2093070.3798351693,-2103290.8612070191,-2113511.3425788688,-2123731.8239507186,-2133952.3053225689,-2144172.7866944186,-2154393.2680662684,-2164613.7494381182,-2174834.2308099684,-2185054.7121818182,-2189803.9621456335,-2181301.6950152833,-2152776.9098920566,-2101323.3064153651,-2050704.087608648,-1994784.7028316823,-1930857.6064752988,-1861593.8574158801,-1760795.6049796299,-1648485.7718800351,-1510804.7219905732,-1352689.3240819159,-1197902.8579412745,-1039412.5761871841,-891334.20556856028,-741975.88150741125,-601304.32825604721,-465289.69336105074,-370967.64920779422,-301020.54810864507,-287780.17667388276,-284439.09825100156,-281056.0917677469,-277637.67907965148,26.311432050444107,8.8418972491884616E-8,8.8425079190345345E-8,8.84311858888061E-8,8.8437292587266855E-8,8.8443399285727597E-8,8.8449505984188339E-8,8.8455612682649095E-8,8.846171938110985E-8,8.8467826079570566E-8,8.8473932778031321E-8,8.8480039476492076E-8,8.8486146174952818E-8,8.8492252873413573E-8,8.8498359571874329E-8,8.8504466270335058E-8,8.85105729687958E-8,8.8516679667256555E-8,8.8522786365717297E-8,8.8528893064178052E-8,8.8534999762638781E-8,8.8541106461099523E-8,8.8547213159560279E-8,8.8553319858021034E-8,8.8559426556481776E-8,8.8565533254942531E-8,8.8571639953403273E-8,8.8577746651864002E-8,8.8583853350324757E-8,8.8589960048785513E-8,8.8596066747246268E-8,8.860217344570701E-8,8.8608280144167752E-8,8.8614386842628481E-8,8.8620493541089236E-8,8.8626600239549992E-8,8.8632706938010747E-8,8.8638813636471476E-8,8.8644920334932231E-8,8.8651027033392986E-8,8.8657133731853715E-8,8.8663240430314471E-8,8.8669347128775226E-8,8.8675453827235981E-8,8.8681560525696697E-8,8.8687667224157452E-8,8.8693773922618207E-8,8.8699880621078949E-8,8.8705987319539691E-8,8.8712094018000434E-8,8.8718200716461189E-8,8.8724307414921931E-8,8.8730414113382686E-8,8.8736520811843428E-8,8.8742627510304184E-8,8.8748734208764912E-8,8.8754840907225654E-8,8.876094760568641E-8,8.8767054304147165E-8,8.8773161002607894E-8,8.8779267701068649E-8,8.8785374399529405E-8,8.8791481097990133E-8,8.8797587796450889E-8,8.8803694494911644E-8,8.8809801193372386E-8,8.8815907891833128E-8,8.882201459029387E-8,8.8828121288754612E-8,8.8834227987215368E-8,8.8840334685676123E-8,8.8846441384136878E-8,8.8852548082597607E-8,8.8858654781058349E-8,8.8864761479519091E-8,8.8870868177979846E-8,8.8876974876440602E-8,8.8883081574901357E-8,8.8889188273362099E-8,8.8895294971822828E-8,8.8901401670283583E-8,8.8907508368744325E-8,8.8913615067205081E-8,8.8919721765665823E-8,8.8925828464126565E-8,8.8931935162587307E-8,8.8938041861048062E-8,8.8944148559508817E-8,8.895025525796956E-8,8.8956361956430315E-8,8.8962468654891044E-8,8.8968575353351786E-8,8.8974682051812541E-8,8.8980788750273296E-8,8.8986895448734025E-8,8.899300214719478E-8,8.8999108845655536E-8,8.9005215544116265E-8,8.901132224257702E-8,8.9017428941037775E-8,8.9023535639498517E-8,8.9029642337959259E-8,8.9035749036420001E-8,8.9041855734880743E-8,8.9047962433341499E-8,8.9054069131802254E-8,8.9060175830262983E-8,8.9066282528723738E-8,8.907238922718448E-8,8.9078495925645222E-8,8.9084602624105978E-8,8.9090709322566733E-8,8.9096816021027475E-8,8.9102922719488217E-8,8.9109029417948959E-8,8.9115136116409701E-8,8.9121242814870457E-8,8.9127349513331212E-8,8.9133456211791954E-8,8.9139562910252683E-8,8.9145669608713438E-8,8.9151776307174193E-8,8.9157883005634935E-8,8.9163989704095678E-8,8.9170096402556433E-8,8.9176203101017175E-8,8.9182309799477917E-8,8.9188416497938672E-8,8.9194523196399428E-8,8.9200629894860156E-8,8.9206736593320898E-8,8.9212843291781654E-8,8.9218949990242396E-8,8.9225056688703151E-8,8.9231163387163906E-8,8.9237270085624649E-8,8.9243376784085391E-8,8.9249483482546133E-8,8.9255590181006875E-8,8.926169687946763E-8,8.9267803577928385E-8,8.9273910276389114E-8,8.9280016974849869E-8,8.9286123673310612E-8,8.9292230371771354E-8,8.9298337070232109E-8,8.9304443768692864E-8,8.9310550467153593E-8,8.9316657165614335E-8,8.932276386407509E-8,8.9328870562535832E-8,8.9334977260996588E-8,8.9341083959457343E-8,8.9347190657918085E-8,8.9353297356378814E-8,8.9359404054839569E-8,8.9365510753300325E-8,8.9371617451761067E-8,8.9377724150221809E-8,8.9383830848682564E-8,8.9389937547143293E-8,8.9396044245604048E-8,8.9402150944064803E-8,8.9408257642525546E-8,8.9414364340986288E-8,8.942047103944703E-8,8.9426577737907785E-8,8.9432684436368527E-8,8.9438791134829282E-8,8.9444897833290011E-8,8.9451004531750767E-8,8.9457111230211522E-8,8.9463217928672264E-8,8.9469324627133006E-8,8.9475431325593761E-8,8.9481538024054517E-8,8.9487644722515232E-8,8.9493751420975987E-8,8.9499858119436743E-8,8.9505964817897485E-8,8.9512071516358227E-8,8.9518178214818982E-8,8.9524284913279724E-8,8.9530391611740466E-8,8.9536498310201222E-8,8.9542605008661964E-8,8.9548711707122719E-8,8.9554818405583448E-8,8.956092510404419E-8,8.9567031802504945E-8,8.9573138500965701E-8,8.9579245199426443E-8,8.9585351897887198E-8,8.959145859634794E-8,8.9597565294808682E-8,8.9603671993269424E-8,8.9609778691730179E-8,8.9615885390190935E-8,8.9621992088651677E-8,8.9628098787112419E-8,8.9634205485573161E-8,8.9640312184033903E-8,8.9646418882494658E-8,8.9652525580955414E-8,8.9658632279416142E-8,8.9664738977876898E-8,8.9670845676337653E-8,8.9676952374798395E-8]
[null,null,null,null,null,null,246,"Return on Common:",21801708.783595026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,535.85440066200499,2322.1962067135291,6594.6521071807765,14065.281224925313,21669.001138714855,29639.879356384328,38053.582851853433,46996.6817900881,57707.963890835024,68560.941392727516,79510.534953314258,91606.918305605534,103279.27364592432,115096.3278015086,126017.94023397993,136887.08719114642,146955.80223152344,156534.30059334275,162938.13030099351,167565.51100431694,168100.37806958219,167777.09590846527,167453.41357838633,167129.02605198266,190295.02129828374,189437.43326327772,188579.84522827176,187733.79785157312,186899.29113318189,186064.7844147906,185230.27769639934,184395.77097800811,183561.26425961684,182726.75754122558,181892.25082283432,181057.744104443,180223.2373860518,179388.73066766054,178554.22394926925,177728.6794019365,176912.09702566231,176095.51464938806,175278.9322731139,174462.34989683965,173645.76752056542,172829.1851442912,172012.60276801701,171196.02039174276,170379.43801546854,169562.85563919428,168746.27326292012,167937.98089487499,167137.97853505902,166337.97617524306,165537.9738154271,164737.97145561114,163937.96909579518,163137.96673597922,162337.96437616329,161537.9620163473,160737.95965653134,159937.95729671538,159137.95493689942,158345.62083469544,157560.95499010332,156776.28914551128,155991.62330091919,155206.9574563271,154422.29161173504,153637.62576714295,152852.95992255089,152068.2940779588,151283.6282333667,150498.96238877467,149714.29654418258,148936.72383788158,148166.24426987159,147395.76470186163,146625.28513385163,145854.80556584167,145084.32599783171,144313.84642982174,143543.36686181172,142772.88729380179,142002.4077257918,141231.92815778183,140461.44858977184,139697.37015515193,138939.69285392205,138182.0155526922,137424.33825146232,136666.66095023244,135908.98364900259,135151.30634777271,134393.62904654286,133635.95174531298,132878.2744440831,132120.59714285325,131362.9198416234,130608.1596207822,129856.3164803297,129104.47333987719,128352.63019942469,127600.78705897222,126848.94391851968,126097.10077806719,125345.2576376147,124593.41449716222,123841.57135670971,123089.72821625721,122337.8850758047,121586.41596318177,120835.3208783884,120084.22579359502,119333.13070880165,118582.03562400826,117830.94053921489,117079.84545442151,116328.75036962815,115577.65528483476,114827.03417503767,114078.39682977696,113336.35224157556,112609.71696701409,111904.55256292739,111221.83720426602,110561.52858331517,109924.09040403774,109308.84788824503,108712.46376361241,108127.68682725757,107548.43792439788,106973.6204290059,106402.95247031104,105836.42100452304,105273.76255074498,104714.19018875402,104156.90144510318,103601.23051125405,103046.86261356632,102493.87537459232,101941.80565116082,101390.18142790957,100838.99713959421,100301.30016052113,99776.930389761139,99252.62100882885,98728.311627896561,98204.002246964286,97679.692866031983,97155.383485099679,96631.074104167405,96106.764723235116,95582.455342302826,95058.145961370537,94533.836580438248,94009.527199505959,93485.217818573685,92960.908437641381,92436.599056709092,91912.289675776803,91387.980294844514,90863.670913912225,90339.361532979936,89815.052152047647,89290.742771115358,88766.433390183069,88242.12400925078,87717.814628318491,87193.505247386187,86669.195866453912,86144.886485521623,85620.577104589334,85096.267723657045,84571.958342724756,84047.648961792453,83523.339580860178,82999.030199927889,82474.7208189956,81950.411438063311,81426.102057131022,80901.792676198718,80377.483295266444,79853.173914334155,79328.864533401866,78804.555152469577,78280.245771537302,77755.936390604998,77231.627009672709,76707.31762874042,76183.008247808146,75658.698866875828,75134.389485943553,74610.080105011264,74085.770724078975,73561.461343146686,73037.151962214397,72512.842581282093,71988.533200349833,71464.22381941753,70939.914438485241,70415.605057552952,69891.295676620677,69366.986295688374,68842.676914756084,68318.367533823795,67794.058152891506,67269.748771959203,66745.439391026928,66221.130010094639,65696.820629162336,65172.511248230061,64648.201867297779,64123.892486365483,63599.583105433201,63075.273724500905,62550.964343568608,62026.654962636327,61502.345581704045,60978.036200771749,60453.726819839459,59929.417438907163,59405.108057974881,58880.798677042592,58356.489296110296,57832.179915178007,57307.870534245725,56783.561153313429,56259.251772381147,55734.942391448858,55210.633010516569,54687.603785817621,54165.85471735202,53644.10564888642,53122.356580420819,52600.607511955219,52078.858443489611,51557.109375024011,51035.360306558403,50513.611238092795,49991.862169627188,49470.113101161587,48948.364032695979,48451.670833193959,47980.033502655519,47508.396172117071,47036.75884157863,46565.12151104019,46093.484180501757,45621.846849963302,45150.209519424869,44678.572188886421,44206.934858347988,43735.29752780954,43263.660197271092,42829.637609156642,42433.229763466145,42036.821917775669,41640.414072085172,41244.006226394697,40847.598380704207,40451.190535013717,40054.782689323234,39658.374843632751,39261.966997942262,38865.559152251772,38469.151306561289,38086.582490564542,37717.852704261539,37349.122917958528,36980.393131655524,36611.663345352521,36242.93355904951,35874.203772746514,35505.473986443511,35136.744200140492,34768.014413837496,34399.284627534485,34030.554841231482,33661.825054928478,33293.095268625468,32924.365482322464,32555.635696019461,32186.905909716457,31818.17612341345,31449.446337110443,31080.716550807436,30711.986764504436,30343.256978201425,29974.527191898422,29605.797405595415,29237.067619292407,28868.337832989404,28499.6080466864,28130.87826038339,27762.14847408039,27393.418687777383,27024.688901474376,26655.959115171372,26287.229328868365,25918.499542565361,25549.769756262358,25181.039969959351,24812.310183656347,24443.58039735334,24074.850611050333,23706.12082474733,23337.391038444326,22968.661252141323,22599.931465838312,22231.201679535308,21862.471893232301,21493.742106929294,21125.012320626287,20756.282534323283,20387.552748020276,20018.822961717273,19650.093175414269,19281.363389111259,18912.633602808255,18543.903816505248,18175.174030202241,17806.444243899237,17437.714457596234,17068.984671293227,16700.25488499022,16331.525098687212,15962.795312384211,15594.065526081202,15225.335739778197,14856.605953475191,14487.876167172186,14119.146380869182,13750.416594566175,13381.686808263166,13012.957021960165,12644.227235657156,12275.49744935415,11906.767663051147,11538.03787674814,11169.308090445136,10800.578304142129,10431.848517839122,10063.118731536119,9694.3889452331114,9325.6591589301042,8956.9293726271007,8588.1995863240936,8219.4698000210901,7850.7400137180839,7482.0102274150768,7113.2804411120733,6744.5506548090671,6375.820868506059,6007.0910822030564,5638.3612959000484,5269.6315095970467,4900.9017232940414,4532.1719369910325,4163.442150688029,3794.7123643850223,3425.9825780820138,3057.2527917790103,2688.523005476005,2319.7932191729979,1951.0634328699944,1582.3336465669881,1213.6038602639831,844.87407396097592,476.14428765797243,107.41450135496628,-261.31528494804081,-630.04507125104601,-998.77485755405132,-1367.5046438570566,-1736.2344301600626,-2104.9642164630682,-2473.6940027660739,-2842.4237890690792,-3211.1535753720855,-3579.883361675089,-3948.6131479780952,-4317.3429342811005,-4686.0727205841067,-5054.802506887112,-5423.5322931901183,-5792.2620794931236,-6160.9918657961298,-6529.7216520991351,-6898.4514384021404,-7267.1812247051448,-7635.911011008151,-8004.6407973111545,-8373.3705836141598,-8742.1003699171633,-9110.8301562201705,-9479.5599425231758,-9848.2897288261811,-10217.019515129188,-10585.749301432194,-10954.479087735197,-11323.208874038202,-11691.938660341209,-12060.668446644217,-12429.39823294722,-12798.128019250227,-13166.857805553234,-13535.587591856232,-13904.317378159243,-14273.047164462245,-14641.776950765256,-15010.506737068259,-15379.236523371263,-15747.966309674272,-16116.696095977273,-16485.425882280277,-16854.155668583287,-17222.885454886291,-17591.615241189302,-17960.345027492305,-18329.074813795309,-18697.804600098319,-19066.534386401319,-19435.264172704323,-19803.993959007334,-20172.723745310337,-20541.453531613348,-20910.183317916351,-21278.913104219351,-21647.642890522362,-22016.372676825358,-22385.102463128362,-22753.832249431372,-23122.562035734372,-23491.291822037383,-23860.021608340387,-24228.75139464339,-24597.481180946397,-24966.210967249401,-25334.940753552404,-25703.670539855415,-26072.400326158418,-26441.130112461426,-26809.859898764429,-27178.589685067433,-27547.31947137044,-27916.049257673432,-28284.779043976436,-28653.508830279439,-29022.238616582439,-29390.968402885443,-29759.698189188446,-30128.427975491442,-30497.157761794446,-30865.887548097442,-31234.617334400446,-31603.347120703449,-31972.076907006453,-32340.806693309449,-32709.536479612456,-33078.266265915459,-33446.996052218456,-33815.725838521452,-34184.455624824448,-34553.185411127459,-34921.915197430455,-35290.644983733459,-35659.374770036462,-36028.104556339458,-36396.834342642462,-36765.564128945465,-37134.293915248469,-37503.023701551472,-37871.753487854476,-38240.483274157472,-38609.213060460475,-38977.942846763479,-39346.672633066482,-39715.402419369486,-40084.132205672482,-40452.861991975493,-40821.591778278489,-41190.321564581485,-41559.051350884496,-41927.781137187492,-42296.510923490503,-42665.240709793499,-43033.970496096503,-43402.700282399506,-43771.430068702502,-44140.159855005513,-44508.889641308509,-44877.619427611513,-45246.349213914516,-45615.07900021752,-45983.808786520516,-46352.53857282352,-46721.268359126523,-47089.998145429527,-47458.72793173253,-47827.457718035526,-48196.187504338537,-48564.917290641533,-48933.64707694453,-49302.37686324754,-49671.106649550537,-50039.836435853547,-50408.566222156544,-50777.296008459547,-51146.025794762551,-51514.755581065547,-51883.48536736855,-52252.215153671554,-52620.944939974557,-52989.674726277561,-53358.404512580564,-53727.134298883568,-54095.864085186564,-54464.593871489575,-54833.323657792571,-55202.053444095582,-55570.783230398578,-55939.513016701581,-56308.242803004585,-56676.972589307581,-57045.702375610592,-57414.432161913588,-57783.161948216592,-58151.891734519595,-58520.621520822599,-58889.351307125602,-59258.081093428598,-59626.810879731609,-59995.540666034605,-60364.270452337616,-60733.000238640612,-61101.730024943616,-61470.459811246619,-61839.189597549615,-62137.78923872298,-62196.205839357128,-61826.766392707308,-60903.768123349451,-59695.094076129717,-58428.344926166334,-56990.755094966131,-55380.986202351007,-53295.31036165906,-50654.748511301128,-47538.165168196014,-43830.404957044426,-39900.849567763042,-35964.738826101653,-32113.799245917595,-28378.919604073038,-24737.124077229735,-21264.982162277065,-18388.23976420924,-16362.148029627651,-15381.145919297131,-15257.801322420872,-15260.801832207297,-15262.784549703929,-11748.984072468984,-8278.1256311400903,-8365.2592834104962,-8452.1333750712201,-8539.0074667319423,-8625.8815583926662,-8712.7556500533901,-8799.6297417141141,-8886.5038333748362,-8973.3779250355601,-9060.2520166962822,-9147.1261083570062,-9234.0002000177301,-9320.8742916784522,-9407.7483833391761,-9494.6224749998983,-9581.4965666606222,-9668.3706583213443,-9755.2447499820682,-9842.118841642794,-9928.9929333035143,-10015.86702496424,-10102.741116624964,-10189.615208285686,-10276.48929994641,-10363.36339160713,-10450.237483267856,-10537.111574928582,-10623.985666589302,-10710.859758250028,-10797.733849910752,-10884.607941571472,-10971.482033232198,-11058.356124892918,-11145.230216553644,-11232.104308214368,-11318.97839987509,-11405.852491535814,-11492.72658319654,-11579.60067485726,-11666.474766517986,-11753.348858178706,-11840.222949839432,-11927.097041500156,-12013.971133160878,-12100.8452248216,-12187.719316482326,-12274.593408143046,-12361.467499803772,-12448.341591464492,-12535.215683125216,-12622.089774785942,-12708.963866446662,-12795.837958107388,-12882.712049768114,-12969.586141428834,-13056.460233089558,-13143.33432475028,-13230.208416411004,-13317.08250807173,-13403.95659973245,-13490.830691393176,-13577.7047830539,-13664.578874714622,-13751.452966375346,-13838.327058036068,-13925.201149696792,-14012.075241357517,-14098.949333018238,-14185.823424678963,-14272.697516339687,-14359.571608000408,-14446.445699661133,-14533.319791321854,-14620.193882982579,-14707.067974643303,-14793.942066304026,-14880.816157964749,-14967.690249625473,-15054.564341286194,-15141.438432946919,-15228.31252460764,-15315.186616268365,-15402.060707929089,-15488.934799589812,-15575.808891250535,-15662.682982911261,-15749.557074571982,-15836.431166232707,-15923.305257893428,-16010.179349554153,-16097.053441214877,-16183.927532875598,-16270.801624536323,-16357.675716197049,-16444.549807857769,-16531.423899518493,-16618.297991179214,-16705.172082839941,-16792.046174500665,-16878.920266161385,-16965.794357822109,-17052.668449482837,-17139.542541143557,-17226.416632804281,-17313.290724465001,-17400.164816125729,-17487.038907786453,-17573.912999447173,-17660.787091107897,-17747.661182768625,-17834.535274429349,-17921.409366090069,-18008.283457750793,-18095.15754941152,-18182.031641072244,-18268.905732732965,-18355.779824393689,-18442.653916054416,-18529.52800771514,-18593.149365891713,-18577.199042933938,-18419.834070856239,-18079.925919306588,-17646.116424602104,-17193.327359371451,-16683.979814554714,-16117.918721537555,-15395.155215180961,-14489.445851653622,-13426.98459895013,-12169.849695808125,-10840.016773598605,-9508.5905950459946,-8205.6738224619603,-6941.567870072925,-5708.9408914947444,-4533.0245918727123,-3554.0937059176376,-2855.9498385949132,-2502.4030803257897,-2431.9319184308051,-2403.3545575797275,-2374.4485261014897,-1179.8483125023508,0.11182358654334351,7.0476264890424746E-10,7.0481455584116389E-10,7.0486646277808021E-10,7.0491836971499653E-10,7.0497027665191296E-10,7.0502218358882928E-10,7.050740905257456E-10,7.0512599746266193E-10,7.0517790439957825E-10,7.0522981133649457E-10,7.0528171827341089E-10,7.0533362521032732E-10,7.0538553214724364E-10,7.0543743908416007E-10,7.0548934602107639E-10,7.0554125295799271E-10,7.0559315989490903E-10,7.0564506683182536E-10,7.0569697376874168E-10,7.05748880705658E-10,7.0580078764257432E-10,7.0585269457949065E-10,7.0590460151640707E-10,7.059565084533234E-10,7.0600841539023982E-10,7.0606032232715614E-10,7.0611222926407247E-10,7.0616413620098879E-10,7.0621604313790511E-10,7.0626795007482143E-10,7.0631985701173776E-10,7.0637176394865418E-10,7.064236708855705E-10,7.0647557782248683E-10,7.0652748475940315E-10,7.0657939169631958E-10,7.066312986332359E-10,7.0668320557015222E-10,7.0673511250706854E-10,7.0678701944398487E-10,7.0683892638090119E-10,7.0689083331781751E-10,7.0694274025473404E-10,7.0699464719165036E-10,7.0704655412856679E-10,7.0709846106548311E-10,7.0715036800239943E-10,7.0720227493931575E-10,7.0725418187623208E-10,7.073060888131484E-10,7.0735799575006472E-10,7.0740990268698104E-10,7.0746180962389747E-10,7.0751371656081379E-10,7.0756562349773022E-10,7.0761753043464654E-10,7.0766943737156286E-10,7.0772134430847919E-10,7.0777325124539551E-10,7.0782515818231183E-10,7.0787706511922815E-10,7.0792897205614458E-10,7.079808789930609E-10,7.0803278592997722E-10,7.0808469286689355E-10,7.0813659980380997E-10,7.081885067407263E-10,7.0824041367764262E-10,7.0829232061455894E-10,7.0834422755147526E-10,7.0839613448839159E-10,7.0844804142530791E-10,7.0849994836222433E-10,7.0855185529914066E-10,7.0860376223605708E-10,7.086556691729734E-10,7.0870757610988973E-10,7.0875948304680605E-10,7.0881138998372237E-10,7.088632969206388E-10,7.0891520385755502E-10,7.0896711079447134E-10,7.0901901773138777E-10,7.0907092466830409E-10,7.0912283160522051E-10,7.0917473854213694E-10,7.0922664547905326E-10,7.0927855241596958E-10,7.0933045935288591E-10,7.0938236628980223E-10,7.0943427322671855E-10,7.0948618016363487E-10,7.095380871005513E-10,7.0958999403746762E-10,7.0964190097438395E-10,7.0969380791130037E-10,7.0974571484821669E-10,7.0979762178513302E-10,7.0984952872204934E-10,7.0990143565896566E-10,7.0995334259588198E-10,7.1000524953279831E-10,7.1005715646971473E-10,7.1010906340663105E-10,7.1016097034354748E-10,7.102128772804637E-10,7.1026478421738013E-10,7.1031669115429645E-10,7.1036859809121277E-10,7.1042050502812909E-10,7.1047241196504542E-10,7.1052431890196174E-10,7.1057622583887806E-10,7.1062813277579449E-10,7.1068003971271081E-10,7.1073194664962723E-10,7.1078385358654356E-10,7.1083576052345988E-10,7.108876674603762E-10,7.1093957439729252E-10,7.1099148133420885E-10,7.1104338827112517E-10,7.1109529520804159E-10,7.1114720214495792E-10,7.1119910908187434E-10,7.1125101601879077E-10,7.1130292295570699E-10,7.1135482989262331E-10,7.1140673682953963E-10,7.1145864376645606E-10,7.1151055070337238E-10,7.115624576402887E-10,7.1161436457720503E-10,7.1166627151412145E-10,7.1171817845103788E-10,7.117700853879541E-10,7.1182199232487052E-10,7.1187389926178685E-10,7.1192580619870317E-10,7.1197771313561949E-10,7.1202962007253581E-10,7.1208152700945214E-10,7.1213343394636846E-10,7.1218534088328488E-10,7.1223724782020121E-10,7.1228915475711763E-10,7.1234106169403395E-10,7.1239296863095028E-10,7.124448755678666E-10,7.1249678250478292E-10,7.1254868944169924E-10,7.1260059637861557E-10,7.1265250331553199E-10,7.1270441025244821E-10,7.1275631718936464E-10,7.1280822412628106E-10,7.1286013106319739E-10,7.1291203800011371E-10,7.1296394493703003E-10,7.1301585187394635E-10,7.1306775881086268E-10,7.13119665747779E-10,7.1317157268469532E-10,7.1322347962161175E-10,7.1327538655852807E-10,7.1332729349544439E-10,7.1337920043236092E-10,7.1343110736927724E-10,7.1348301430619346E-10,7.1353492124310989E-10,7.1358682818002621E-10,7.1363873511694253E-10,7.1369064205385886E-10,7.1374254899077518E-10,7.137944559276916E-10,7.1384636286460803E-10,7.1389826980152435E-10,7.1395017673844068E-10,7.14002083675357E-10,7.1405399061227332E-10,7.1410589754918964E-10,7.1415780448610597E-10,7.1420971142302239E-10,7.1426161835993861E-10,7.1431352529685504E-10,7.1436543223377136E-10,7.1441733917068778E-10,7.1446924610760411E-10,7.1452115304452043E-10,7.1457305998143675E-10,7.1462496691835307E-10,7.146768738552694E-10,7.1472878079218572E-10,7.1478068772910215E-10,7.1483259466601847E-10,7.1488450160293479E-10,7.1493640853985122E-10,7.1498831547676754E-10,7.1504022241368386E-10,7.1509212935060018E-10,7.1514403628751651E-10,7.1519594322443283E-10,7.1524785016134915E-10,7.1529975709826558E-10,7.153516640351819E-10,7.1540357097209832E-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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121234.02729909615,525383.75717500667,1492002.7391811712,3182190.3223812934,4902488.9454106009,6705855.0580055052,8609407.8850347139,10632733.436671518,13056100.427790731,15511525.201974556,17988808.812967032,20725547.127965059,23366351.503602784,26039893.167762134,28510846.206782792,30969929.228766162,33247919.056905758,35415000.134240448,36863830.384840168,37910749.095999315,38031759.744249374,37958618.983815685,37885387.687417731,37811996.844339974,43053172.239430711,42859147.797121659,42665123.354812615,42473709.921170399,42284907.496195003,42096105.071219601,41907302.646244198,{"$f":"BW247","v":41718500.221268803},41529697.7962934,41340895.371318005,41152092.946342602,40963290.521367207,40774488.096391812,40585685.671416417,40396883.246441014,40210108.461976588,40025361.318023153,39840614.174069703,39655867.030116268,39471119.886162817,39286372.742209375,39101625.598255932,38916878.45430249,38732131.310349047,38547384.166395605,38362637.022442162,38177889.878488719,37995018.302007928,37814022.292999782,37633026.28399165,37452030.27498351,37271034.265975378,37090038.256967247,36909042.247959107,36728046.238950968,36547050.229942836,36366054.220934696,36185058.211926557,36004062.202918425,35824801.093822494,35647274.884638771,35469748.675455041,35292222.466271311,35114696.257087581,34937170.047903866,34759643.838720135,34582117.629536405,34404591.420352682,34227065.211168945,34049539.001985222,33872012.792801492,33696091.366036564,33521774.721690409,33347458.077344261,33173141.432998113,32998824.788651969,32824508.144305818,32650191.499959674,32475874.855613522,32301558.211267378,32127241.566921223,31952924.922575083,31778608.278228927,31605739.854106773,31434319.650208615,31262899.446310457,31091479.242412295,30920059.038514134,30748638.834615976,30577218.630717814,30405798.426819656,{"$f":"EI247","v":30234378.222921491},30062958.019023333,29891537.815125175,29720117.611227009,29549357.380267467,29379257.122246541,29209156.864225611,29039056.606204685,28868956.348183762,28698856.090162832,28528755.832141902,28358655.574120976,28188555.31610005,28018455.058079123,27848354.800058197,27678254.542037267,27508238.905697238,27338307.891038101,27168376.876378965,26998445.861719832,26828514.847060695,26658583.832401566,26488652.817742426,26318721.803083293,26148790.788424157,25978967.007927075,25809592.042935964,25641708.651940174,25477311.53099867,25317772.073060501,25163311.584675573,25013920.493962713,24869703.711320762,24730508.572001141,24595580.037016388,24463277.562727958,24332225.774750657,24202176.567648392,24073066.16975363,23944891.629982587,23817593.337272622,23690993.255374216,23564909.829208869,23439192.423360646,23313769.822073828,23188659.587011836,23063756.93465177,22938955.074187692,22814252.746514533,22692601.846271753,22573966.151529673,22455344.119644538,22336722.087759405,22218100.055874273,22099478.023989141,21980855.992104009,21862233.960218877,21743611.928333741,21624989.896448605,21506367.864563473,21387745.832678337,21269123.800793204,21150501.768908072,21031879.73702294,{"$f":"GU247","v":20913257.705137804},20794635.673252676,20676013.64136754,20557391.609482404,20438769.577597272,20320147.545712139,20201525.513827007,20082903.481941875,19964281.450056743,19845659.418171607,19727037.386286475,19608415.354401343,19489793.322516207,19371171.290631071,19252549.258745939,19133927.226860806,19015305.19497567,18896683.163090542,18778061.131205406,18659439.09932027,18540817.067435138,18422195.035550006,18303573.003664874,18184950.971779741,18066328.939894609,17947706.908009473,17829084.876124341,17710462.844239209,17591840.812354073,17473218.780468941,17354596.748583809,17235974.716698676,17117352.68481354,16998730.652928408,16880108.621043276,16761486.58915814,16642864.557273006,16524242.525387874,16405620.493502742,16286998.461617609,16168376.429732475,16049754.397847341,15931132.365962207,15812510.334077075,15693888.302191939,15575266.270306807,15456644.238421675,15338022.206536543,15219400.174651407,15100778.142766276,14982156.110881142,14863534.078996008,14744912.047110874,14626290.01522574,14507667.983340608,14389045.951455476,14270423.919570342,14151801.887685208,14033179.855800075,13914557.823914943,13795935.792029807,13677313.760144675,13558691.728259543,13440069.696374411,{"$f":"JG247","v":13321447.664489277},13202825.632604141,13084203.600719009,12965581.568833876,12846959.53694874,12728337.505063608,12609715.473178476,12491093.441293344,12372761.037515301,12254718.26184435,12136675.486173399,12018632.710502449,11900589.934831498,11782547.159160547,11664504.383489596,11546461.607818644,11428418.832147691,11310376.056476742,11192333.280805791,11074290.505134838,10961916.478098182,10855211.199695818,10748505.921293458,10641800.642891094,10535095.364488734,10428390.08608637,10321684.807684006,10214979.529281646,10108274.250879282,10001568.972476922,9894863.6940745562,9788158.4156721961,9689963.2599901892,9600278.2270285413,9510593.1940668933,9420908.1611052454,9331223.1281435974,9241538.0951819494,9151853.0622203015,9062168.0292586517,8972482.9962970037,8882797.9633353539,8793112.9303737059,8703427.897412058,8616873.8666435629,8533450.8380682245,8450027.8094928823,8366604.7809175402,8283181.7523422008,8199758.7237668596,8116335.6951915193,8032912.66661618,7949489.6380408388,7866066.6094654985,7782643.5808901573,7699220.552314816,7615797.5237394758,7532374.4951641355,7448951.4665887943,7365528.438013454,7282105.4094381128,7198682.3808627725,7115259.3522874322,7031836.323712091,{"$f":"LS247","v":6948413.2951367516},6864990.2665614095,6781567.2379860692,6698144.2094107289,6614721.1808353886,6531298.1522600483,6447875.1236847071,6364452.0951093659,6281029.0665340256,6197606.0379586853,6114183.0093833441,6030759.9808080038,5947336.9522326626,5863913.9236573223,5780490.895081982,5697067.8665066408,5613644.8379313014,5530221.8093559593,5446798.780780619,5363375.7522052787,5279952.7236299384,5196529.6950545982,5113106.6664792569,5029683.6379039157,4946260.6093285754,4862837.5807532351,4779414.552177893,4695991.5236025527,4612568.4950272124,4529145.4664518721,4445722.4378765319,4362299.4093011897,4278876.3807258494,4195453.3521505091,4112030.3235751679,4028607.2949998276,3945184.2664244869,3861761.2378491466,3778338.2092738058,3694915.1806984646,3611492.1521231248,3528069.1235477841,3444646.0949724433,3361223.066397103,3277800.0378217618,3194377.009246422,3110953.9806710808,3027530.95209574,2944107.9235203997,2860684.8949450585,2777261.8663697178,2693838.8377943775,2610415.8092190367,2526992.7806436964,2443569.7520683552,2360146.7234930145,2276723.6949176742,2193300.6663423334,2109877.6377669922,2026454.6091916522,1943031.5806163112,1859608.5520409711,1776185.5234656301,1692762.4948902889,{"$f":"OE247","v":1609339.4663149491},1525916.4377396079,1442493.4091642671,1359070.3805889268,1275647.3520135863,1192224.323438246,1108801.2948629053,1025378.266287564,941955.23771222378,858532.20913688303,775109.18056154181,691686.15198620153,608263.12341086101,524840.09483552002,441417.06626017974,357994.03768483881,274571.00910949853,191147.98053415754,107724.95195881727,24301.923383476296,-59121.105191864444,-142544.13376720494,-225967.16234254569,-309390.19091788621,-392813.2194932269,-476236.24806856742,-559659.27664390823,-643082.30521924864,-726505.33379458939,-809928.36236992991,-893351.39094527066,-976774.41952061118,-1060197.4480959519,-1143620.4766712924,-1227043.5052466332,-1310466.5338219737,-1393889.5623973145,-1477312.590972655,-1560735.6195479957,-1644158.6481233363,-1727581.6766986768,-1811004.7052740173,-1894427.7338493576,-1977850.7624246981,-2061273.7910000389,-2144696.8195753796,-2228119.8481507204,-2311542.8767260611,-2394965.9053014014,-2478388.9338767421,-2561811.9624520824,-2645234.9910274227,-2728658.0196027639,-2812081.0481781042,-2895504.076753445,-2978927.1053287857,-3062350.1339041251,-3145773.1624794672,-3229196.191054807,-3312619.2196301487,-3396042.248205489,-3479465.2767808288,-3562888.3053561705,-3646311.3339315108,{"$f":"QQ247","v":-3729734.3625068502},-3813157.3910821923,-3896580.4196575321,-3980003.4482328738,-4063426.4768082141,-4146849.5053835539,-4230272.5339588951,-4313695.5625342354,-4397118.5911095757,-4480541.6196849169,-4563964.6482602572,-4647387.6768355984,-4730810.7054109387,-4814233.733986279,-4897656.7625616202,-4981079.7911369596,-5064502.8197122999,-5147925.848287642,-5231348.8768629814,-5314771.9054383235,-5398194.9340136629,-5481617.9625890031,-5565040.9911643444,-5648464.0197396846,-5731887.048315024,-5815310.0768903662,-5898733.1054657055,-5982156.1340410477,-6065579.162616387,-6149002.1911917273,-6232425.2197670676,-6315848.2483424069,-6399271.2769177463,-6482694.3054930866,-6566117.3340684269,-6649540.3626437662,-6732963.3912191065,-6816386.4197944449,-6899809.4483697852,-6983232.4769451236,-7066655.5055204639,-7150078.5340958033,-7233501.5626711436,-7316924.5912464829,-7400347.6198218232,-7483770.6483971626,-7567193.6769725019,-7650616.7055478413,-7734039.7341231806,-7817462.7626985209,-7900885.7912738603,-7984308.8198492005,-8067731.8484245399,-8151154.8769998802,-8234577.9055752205,-8318000.9341505598,-8401423.9627259001,-8484846.9913012404,-8568270.0198765788,-8651693.0484519191,-8735116.0770272594,-8818539.1056025997,-8901962.1341779381,-8985385.1627532784,{"$f":"TC247","v":-9068808.1913286187},-9152231.219903959,-9235654.2484792992,-9319077.2770546377,-9402500.305629978,-9485923.3342053182,-9569346.3627806585,-9652769.391355997,-9736192.4199313372,-9819615.4485066775,-9903038.4770820178,-9986461.5056573562,-10069884.534232697,-10153307.562808037,-10236730.591383377,-10320153.619958716,-10403576.648534056,-10486999.677109396,-10570422.705684736,-10653845.734260077,-10737268.762835415,-10820691.791410755,-10904114.819986096,-10987537.848561436,-11070960.877136774,-11154383.905712115,-11237806.934287455,-11321229.962862795,-11404652.991438134,-11488076.020013474,-11571499.048588814,-11654922.077164154,-11738345.105739495,-11821768.134314833,-11905191.162890173,-11988614.191465514,-12072037.220040854,-12155460.248616194,-12238883.277191533,-12322306.305766873,-12405729.334342213,-12489152.362917554,-12572575.391492894,-12655998.420068234,-12739421.448643573,-12822844.477218913,-12906267.505794253,-12989690.534369593,-13073113.562944934,-13156536.591520274,-13239959.620095611,-13323382.648670951,-13406805.677246291,-13490228.705821631,-13573651.734396972,-13657074.76297231,-13740497.79154765,-13823920.820122991,-13907343.848698331,-13990766.877273671,-14058323.357177144,-14071539.782659985,-13987956.197445093,-13779133.059581324,{"$f":"VO247","v":-13505677.392789531},-13219082.562481072,-12893835.994336229,-12529634.88740973,-12057762.525262231,-11460350.341923332,-10755240.988279641,-9916381.2120009996,-9027341.5311681107,-8136818.7389370268,-7265565.4402528508,-6420570.0461703707,-5596634.4066130631,-4811081.937166757,-4160235.2407713216,-3701843.4456171161,-3479897.2668093056,-3451991.2494164873,-3452670.0977844568,-3453118.676403604,-2658141.1928662863,-1872879.1020678941,-1892592.5980566733,-1912247.3699256154]
[null,null,null,null,null,null,248,"Average Monthly O&M:",null,{"$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$280)","v":0},0,178218.37697127284,14935979.00802906,37889386.212661631,41435296.583805703,39193999.170232654,36999540.252463177,34848406.943311997,32737349.822132748,30662928.732666899,28613805.961152371,26573908.443862457,24681978.808991577,23129499.593925163,21684300.912391175,20260836.529769573,18837372.147147972,17413907.764526371,15990443.381904773,14566978.999283172,13143514.616661573,11723525.771325072,10375037.446885191,9196695.5787011236,8158047.2094791895,7156970.8665751023,6155894.5236710133,5154818.1807669271,4153741.8378628385,3152665.4949587509,2151589.1520546628,1150512.8091505752,149436.46624648734,-851639.8766576004,-1852716.2195616874,-2853792.5624657753,-3854868.9053698624,-4855945.2482739491,-5857021.5911780344,-6858097.934082116,-7859174.276986192,-8860250.619890267,-9861326.9627943467,-10862403.305698423,-11863479.648602502,-12864555.991506584,-13790603.551245281,-10599021.80508426,{"$f":"AVERAGEIF($J$278:$WL$282,BH286,$J$280:$WL$280)","v":-3370277.7152915485},"*"]
[null,null,null,null,null,null,null,"Average Monthly O&M:",null,null,{"$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,"*"]