{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Cover","Inputs & Results","All Equity Partnership Flip","Leveraged Partnership Flip","Sale Leaseback","Single Owner","Depreciation Schedules"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":224,"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":"Cover","index":0,"n_rows":46,"n_cols":4,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"NREL System Advisor Model (SAM) Power Purchase Agreement (PPA) Financial Models Workbook"]
[]
[null,null,"This workbook contains a worksheet for each of the PPA financial models in NREL's System Advisor Model (SAM)."]
[null,null,"This is the model on which SAM's PPA financial models were based."]
[null,null,"The workbook contains three Visual Basic (VBA) modules that calculate the PPA price for each of the financial models."]
[null,null,"These models were finalized during the first quarter of 2011. The costs and other assumptions are from that period."]
[]
[null,null,"This workbook is available for free download from the NREL SAM website:"]
[null,null,null,"https://sam.nrel.gov/financial-models/utility-scale-ppa"]
[]
[null,null,"To use this workbook:"]
[null,null,null,"1. Review and modify the assumptions for the financial structure of interest on the Inputs and Results worksheet."]
[null,null,null,"     The assumptions in Rows 1-76 of the worksheet are similar to the inputs on SAM's input pages."]
[null,null,null,"2. In Cell M9 of the Inputs and Results worksheet, type the system's first year annual electrical output in kWh."]
[null,null,null,"     If you are comparing worksheet results to SAM, you can use SAM's Annual Energy value for this input."]
[null,null,null,"3. Click the Calculate PPA Price button in Row 79 of the Inputs and Results worksheet for the given financial structure."]
[null,null,null,"     The results appear in the rows below the Calculate buttons."]
[null,null,null,"     You can see the cash flow details on the worksheet for each financial structure."]
[]
[null,null,"NREL adapted the equations and algorithms from these workbooks in 2011 to develop the financial models in SAM."]
[null,null,"NREL is providing these workbooks as part of SAM's documentation package. NREL maintains and updates the financial models "]
[null,null,"in SAM,  but does not maintain or update this workbook."]
[null,null,"For a description of the financial models, see SAM's Help system and the SAM website."]
[null,null,"NREL does not provide user support for this workbook."]
[]
[null,null,"The System Advisor Model (\"Model\") is provided by the National Renewable Energy Laboratory (\"NREL\"), which is"]
[null,null,"operated by the Alliance for Sustainable Energy, LLC (\"Alliance\") for the U.S. Department Of Energy (\"DOE\") and"]
[null,null,"may be used for any purpose whatsoever."]
[]
[null,null,"The names DOE/NREL/ALLIANCE shall not be used in any representation, advertising, publicity or other manner"]
[null,null,"whatsoever to endorse or promote any entity that adopts or uses the Model. DOE/NREL/ALLIANCE shall not"]
[null,null,"provide any support, consulting, training or assistance of any kind with regard to the use of the Model or any"]
[null,null,"updates, revisions or new versions of the Model."]
[]
[null,null,"YOU AGREE TO INDEMNIFY DOE/NREL/ALLIANCE, AND ITS AFFILIATES, OFFICERS, AGENTS, CONTRACTORS, AND"]
[null,null,"EMPLOYEES AGAINST ANY CLAIM OR DEMAND, INCLUDING REASONABLE ATTORNEYS' FEES, RELATED TO"]
[null,null,"YOUR USE, RELIANCE, OR ADOPTION OF THE MODEL FOR ANY PURPOSE WHATSOEVER. THE MODEL IS"]
[null,null,"PROVIDED BYDOE/NREL/ALLIANCE \"AS IS\" AND ANY EXPRESS OR IMPLIED WARRANTIES, INCLUDING BUT"]
[null,null,"NOT LIMITED TO THE IMPLIED WARRANTIES OF MERCHANTABILITY AND FITNESS FOR APARTICULAR"]
[null,null,"PURPOSE ARE EXPRESSLY DISCLAIMED. IN NO EVENT SHALL DOE/NREL/ALLIANCE BE LIABLE FOR ANY"]
[null,null,"SPECIAL, INDIRECT OR CONSEQUENTIAL DAMAGES OR ANY DAMAGES WHATSOEVER, INCLUDING BUT NOT"]
[null,null,"LIMITED TO CLAIMS ASSOCIATED WITH THE LOSS OF DATA OR PROFITS,WHICH MAY RESULT FROMANY"]
[null,null,"ACTION IN CONTRACT, NEGLIGENCE OR OTHER TORTIOUS CLAIM THAT ARISES OUT OF OR IN"]
[null,null,"CONNECTION WITH THE USE OR PERFORMANCE OF THE MODEL."]

{"sheet":"Inputs & Results","index":1,"n_rows":297,"n_cols":13,"rows_kept":297,"cut":false,"hidden":false,"merged":[[288,9,288,10],[292,9,292,10],[293,9,293,10],[294,9,294,10],[295,9,295,10],[296,9,296,10],[187,7,187,8],[280,9,280,10],[276,9,276,10],[277,9,277,10],[278,9,278,10],[279,9,279,10],[283,9,283,10],[284,9,284,10],[285,9,285,10],[286,9,286,10],[287,9,287,10],[263,9,263,10],[265,9,265,10],[266,9,266,10],[267,9,267,10],[268,9,268,10],[269,9,269,10],[270,9,270,10],[274,9,274,10],[275,9,275,10],[236,9,236,10],[238,9,238,10],[239,9,239,10],[244,9,244,10],[245,9,245,10],[246,9,246,10],[247,9,247,10],[248,9,248,10],[249,9,249,10],[206,9,206,10],[208,9,208,10],[214,9,214,10],[215,9,215,10],[219,9,219,10],[220,9,220,10],[226,9,226,10],[227,9,227,10],[233,9,233,10],[159,9,159,10],[160,9,160,10],[156,9,156,10],[161,9,161,10],[169,9,169,10],[174,9,174,10],[179,9,179,10],[180,9,180,10],[198,9,198,10],[77,9,77,10],[78,9,78,10],[80,9,80,10],[85,9,85,10],[124,9,124,10],[130,9,130,10],[136,9,136,10],[137,9,137,10],[139,9,139,10],[198,7,198,8],[206,7,206,8],[219,7,219,8],[78,7,78,8],[80,7,80,8],[124,7,124,8],[130,7,130,8],[85,7,85,8],[292,7,292,8],[239,7,239,8],[244,7,244,8],[226,7,226,8],[227,7,227,8],[238,7,238,8],[233,7,233,8],[293,7,293,8],[294,7,294,8],[295,7,295,8],[296,7,296,8],[292,5,292,6],[293,5,293,6],[294,5,294,6],[295,5,295,6],[296,5,296,6],[287,5,287,6],[288,5,288,6],[283,7,283,8],[284,7,284,8],[285,7,285,8],[286,7,286,8],[287,7,287,8],[288,7,288,8],[279,7,279,8],[283,5,283,6],[284,5,284,6],[285,5,285,6],[286,5,286,6],[277,5,277,6],[278,5,278,6],[279,5,279,6],[263,7,263,8],[265,7,265,8],[266,7,266,8],[267,7,267,8],[268,7,268,8],[269,7,269,8],[270,7,270,8],[270,5,270,6],[274,7,274,8],[275,7,275,8],[276,7,276,8],[277,7,277,8],[278,7,278,8],[269,5,269,6],[272,5,272,6],[274,5,274,6],[275,5,275,6],[276,5,276,6],[263,5,263,6],[265,5,265,6],[266,5,266,6],[267,5,267,6],[268,5,268,6],[248,5,248,6],[249,5,249,6],[245,7,245,8],[246,7,246,8],[247,7,247,8],[248,7,248,8],[249,7,249,8],[245,5,245,6],[246,5,246,6],[247,5,247,6],[261,5,261,6],[253,5,253,6],[233,5,233,6],[235,5,235,6],[236,5,236,6],[236,7,236,8],[214,7,214,8],[215,5,215,6],[215,7,215,8],[220,7,220,8],[244,5,244,6],[219,5,219,6],[291,5,291,6],[77,7,77,8],[136,7,136,8],[137,7,137,8],[139,7,139,8],[159,7,159,8],[160,7,160,8],[156,7,156,8],[161,7,161,8],[169,7,169,8],[174,7,174,8],[179,7,179,8],[180,5,180,6],[180,7,180,8],[208,7,208,8],[220,5,220,6],[226,5,226,6],[227,5,227,6],[238,5,238,6],[239,5,239,6],[175,5,175,6],[165,5,165,6],[208,5,208,6],[214,5,214,6],[160,5,160,6],[156,5,156,6],[161,5,161,6],[169,5,169,6],[174,5,174,6],[77,5,77,6],[136,5,136,6],[137,5,137,6],[139,5,139,6],[159,5,159,6],[78,5,78,6],[163,5,163,6],[140,5,140,6],[138,1,138,4],[139,1,139,4],[296,1,296,4],[291,1,291,4],[292,1,292,4],[293,1,293,4],[294,1,294,4],[295,1,295,4],[281,1,281,4],[282,1,282,4],[289,1,289,4],[290,1,290,4],[140,1,140,4],[141,1,141,4],[275,1,275,4],[276,1,276,4],[277,1,277,4],[265,1,265,4],[266,1,266,4],[267,1,267,4],[268,1,268,4],[269,1,269,4],[271,1,271,4],[92,1,92,4],[93,1,93,4],[29,3,29,4],[284,1,284,4],[285,1,285,4],[286,1,286,4],[287,1,287,4],[288,1,288,4],[279,1,279,4],[264,1,264,4],[273,1,273,4],[283,1,283,4],[270,1,270,4],[274,1,274,4],[134,1,134,4],[135,1,135,4],[261,1,261,4],[262,1,262,4],[280,1,280,4],[263,1,263,4],[272,1,272,4],[278,1,278,4],[136,1,136,4],[137,1,137,4]]}
["PROJECT SPECIFIC INPUTS"]
["CAPITAL COSTS - PRE FINANCING",null,null,"KEY",null,null,null,"TAXES AND INSURANCE",null,null,null,"ANNUAL PRODUCTION "]
["Hard Costs",null,null,"Denotes a formula or output",null,null,null,"Federal Tax Rate",null,0.35,null,"Input Selected","Initial Year Input"]
["Generation Equipment",24000000,null,"Denotes input",null,null,null,"State Tax Rate",null,5.5E-2,null,"Initial Year Input"]
["Balance of Plant",8000000,null,null,null,null,null,"Property Tax",null,null,null,"Initial Year (NCF-AC)",0.24]
["Network Upgrades",3500000,null,"SYSTEM",null,null,null,"Total Pre-Financing Installed Costs",null,{"$f":"PreFinancingInstalledCostTotal","v":40227150},null,"Annual Degradation",5.0000000000000001E-3]
["Subtotal",{"$f":"GenerationEquipment+BOP+NetworkUpgrades","v":35500000},null,"Capacity (kW-DC)",null,10000,null,"% of Pre-Financing Costs Assessed",null,0.95,null,"Annual Inputs"]
["Contingency",null,null,"DC to AC Derate Factor",null,0.77,null,"Assessed Value of Property fo Tax Pursposes",null,{"$f":"J6*J7","v":38215792.5},null,"Yr","kWh (AC)"]
["Contingency (%)",0.01,null,"Capacity (kW-AC)",null,{"$f":"CapacityDC*CapacityConversion","v":7700},null,"Assessed Value Annual Decline",null,0.05,null,1,17000000]
["Contingency ($)",{"$f":"B7*B9","v":355000},null,null,null,null,null,"Annual Property Tax Rate",null,7.4999999999999997E-3,null,{"$f":"L9+1","v":2},{"$f":"M9*0.995","v":16915000}]
["Total Hard Costs",{"$f":"B7+ContingencyCost","v":35855000},null,"GENERAL",null,null,null,"Sales Tax",null,5.5E-2,null,3,{"$f":"M10*0.995","v":16830425}]
["Soft Costs",null,null,"Analysis Period (yrs-40 max)",null,40,null,"Insurance (% of Pre-Financing Installed Costs)",null,5.0000000000000001E-3,null,4,16746272.875]
["Development Costs",2000000,null,"Inflation Rate",null,1.4999999999999999E-2,null,null,null,null,null,5,16662541.510624999]
["Land Improvements",200000,null,"Nominal Discount Rate",null,0.08,null,"MAJOR EQUIPMENT REPLACEMENT RESERVE",null,null,null,6,16579228.803071873]
["Other",75000,null,"Interest on Reserves",null,1.7500000000000002E-2,null,"Major Equipment Reserve 1",null,null,null,7,16496332.659056515]
["Subtotal",{"$f":"DevCost+LandImprovements+Other","v":2275000},null,null,null,null,null,"Cost of Replacement (in year 1 $/DC-Watt)",null,0.25,null,8,16413850.995761232]
["Sales Tax (% of Hard and Soft Costs)",null,null,"OPERATIONS AND MAINTENANCE COSTS",null,null,null,"Cost or Replacement (year 1 $)",null,{"$f":"MMCost*CapacityDC*1000","v":2500000},null,9,16331781.740782427]
["Taxable Costs (%)",1,null,"Fixed Annual Cost",null,null,null,"Frequency (every X years)",null,12,null,10,16250122.832078515]
["Total Sales Tax",{"$f":"(B11+B16)*J11*B18","v":2097150},null,"First Year Cost ($)",null,10000,null,"Major Equipment Reserve 2",null,null,null,11,16168872.217918122]
["Total Soft Costs",{"$f":"B16+SalesTaxTotal","v":4372150},null,"Escalation (above inflation)",null,0.01,null,"Cost of Replacement (in year 1 $/DC-Watt)",null,0,null,12,16088027.856828531]
["Total Pre-Financing Installed Cost ($)",{"$f":"TotalHardCosts+TotalSoftCosts","v":40227150},null,"Fixed Cost by Capacity",null,null,null,"Cost or Replacement (year 1 $)",null,{"$f":"MMCost2*CapacityDC*1000","v":0},null,13,16007587.717544388]
["Total Pre-Financing Installed Cost ($/Watt-DC)",{"$f":"PreFinancingInstalledCostTotal/(CapacityDC*1000)","v":4.0227149999999998},null,"First Year Cost ($/DC kW-yr)",null,22,null,"Frequency (every X years)",null,15,null,14,15927549.778956667]
["Note: Total Installed Cost does not include financing costs.",null,null,"Escalation (above inflation)",null,7.4999999999999997E-3,null,"Major Equipment Reserve 3",null,null,null,15,15847912.030061884]
[null,null,null,"Variable Cost by Generation",null,null,null,"Cost of Replacement (in year 1 $/DC-Watt)",null,0,null,16,15768672.469911573]
[null,null,null,"First Year Cost ($/MWh)",null,3.5,null,"Cost or Replacement (year 1 $)",null,{"$f":"MMCost3*CapacityDC*1000","v":0},null,17,15689829.107562015]
[null,null,null,"Escalation (above inflation)",null,0,null,"Frequency (every X years)",null,3,null,18,15611379.962024204]
[null,null,null,"Note: fossil fuel costs not included",null,null,null,"Depreciation Treatment for All Capital Expenditure",null,null,null,19,15533323.062214084]
[null,null,null,null,null,null,null,"State",null,"5-yr MACRS",null,20,15455656.446903013]
["TAX CREDIT INCENTIVES",null,null,null,null,null,null,"Federal",null,"5-yr MACRS",null,{"$f":"L9+20","v":21},15378378.164668497]
["Investment Tax Credit",null,null,"Reduces Depreciation Basis",null,null,null,null,null,null,null,22,15301486.273845155]
[null,null,null,"Federal","State",null,null,"SALVAGE VALUE",null,null,null,23,15224978.842475928]
["Amount ($)",null,null,null,null,null,null,"Net Pre-Tax Cash Salvage Value (% Pre-Finance Costs)",null,0.1,null,24,15148853.948263548]
[null,"Amount",null,null,null,null,null,"Net Pre-Tax Cash Salvage Value ($ at end of project)",null,{"$f":"SalvageValue*PreFinancingInstalledCostTotal","v":4022715},null,25,15073109.678522231]
["Federal",0,null,"Yes","Yes",null,null,null,null,null,null,26,14997744.13012962]
["State",0,null,"No","Yes",null,null,null,null,null,null,27,14922755.409478972]
["Amount (%)",null,null,null,null,null,null,null,null,null,null,28,14848141.632431576]
[null,"%","Maximum",null,null,null,null,null,null,null,null,29,14773900.924269417]
["Federal",0.3,9.9999999999999997E+98,"Yes","Yes",null,null,null,null,null,null,30,14700031.41964807]
["State",0,9.9999999999999997E+98,"No","Yes",null,null,null,null,null,null,31,14626531.262549829]
["Production Tax Credit",null,null,null,null,null,null,null,null,null,null,32,14553398.60623708]
[null,"Amount ($/kWh)","Term (yrs)",null,null,null,null,null,null,null,null,33,14480631.613205895]
["Federal",0,10,null,null,null,null,null,null,null,null,34,14408228.455139866]
["State",0,10,null,null,null,null,null,null,null,null,35,14336187.312864168]
[null,null,null,null,null,null,null,null,null,null,null,36,14264506.376299847]
[null,null,null,null,null,null,null,null,null,null,null,37,14193183.844418347]
[null,null,null,null,null,null,null,null,null,null,null,38,14122217.925196255]
[null,null,null,null,null,null,null,null,null,null,null,39,14051606.835570274]
[null,null,null,null,null,null,null,null,null,null,null,40,13981348.801392423]
[]
["PAYMENT INCENTIVES"]
[null,null,null,null,null,null,null,null,"Taxable Incentive",null,"Reduces Depreciation Basis"]
[null,"Amount ($)","Amount ($/DC-Watt)","Amount ($/kWh)","Percentage (% of Pre-Finance Costs)","Maximum","Term (Yrs)","Escalation","Federal","State","Federal","State","Available for Debt Service"]
["Investment Based Incentive (IBI)"]
["Fixed Amount ($)"]
["Federal",0,null,null,null,null,null,null,"Yes","Yes","No","No"]
["State",0,null,null,null,null,null,null,"Yes","Yes","No","No"]
["Utility",0,null,null,null,null,null,null,"Yes","Yes","No","No"]
["Other",0,null,null,null,null,null,null,"Yes","Yes","No","No"]
["Percentage of Pre-Financing Costs"]
["Federal",{"$f":"MIN(E60*PreFinancingInstalledCostTotal,F60)","v":0},null,null,0,9.9999999999999997E+98,null,null,"Yes","Yes","No","No"]
["State",{"$f":"MIN(E61*PreFinancingInstalledCostTotal,F61)","v":0},null,null,0,9.9999999999999997E+98,null,null,"Yes","Yes","No","No"]
["Utility",{"$f":"MIN(E62*PreFinancingInstalledCostTotal,F62)","v":0},null,null,0,9.9999999999999997E+98,null,null,"Yes","Yes","No","No"]
["Other",{"$f":"MIN(E63*PreFinancingInstalledCostTotal,F63)","v":0},null,null,0,9.9999999999999997E+98,null,null,"Yes","Yes","No","No"]
["Capacity Based Incentive (CBI) ($/DC-Watt)"]
["Federal",{"$f":"MIN(C65*CapacityDC*1000,F65)","v":0},0,null,null,9.9999999999999997E+98,null,null,"Yes","Yes","No","No"]
["State",{"$f":"MIN(C66*CapacityDC*1000,F66)","v":0},0,null,null,9.9999999999999997E+98,null,null,"Yes","Yes","No","No"]
["Utility",{"$f":"MIN(C67*CapacityDC*1000,F67)","v":0},0,null,null,9.9999999999999997E+98,null,null,"Yes","Yes","No","No"]
["Other",{"$f":"MIN(C68*CapacityDC*1000,F68)","v":0},0,null,null,9.9999999999999997E+98,null,null,"Yes","Yes","No","No"]
["Depreciable Basis Reduction"]
["Method of Depreciation Reduction ",null,null,null,null,null,null,null,null,null,"5-Yr MACRS","5-Yr MACRS"]
["Production Based Incentive (PBI) ($/kWh)"]
["Federal",null,null,0,null,null,0,0,"Yes","Yes",null,null,"No"]
["State",null,null,0,null,null,0,0,"Yes","Yes",null,null,"No"]
["Utility",null,null,0,null,null,0,0,"Yes","Yes",null,null,"No"]
["Other",null,null,0,null,null,0,0,"Yes","Yes",null,null,"No"]
[]
["STRUCTURE SPECIFIC INPUTS & RESULTS"]
[null,"All Equity Partnership Flip","Leveraged Partnership Flip","Sale Leaseback","Single Owner"]
["Note: the \"Calculate\" buttons for each structure will solve for an initial year PPA Price required to yield the required investor return. "]
["Power Purchase Agreement (¢/kWh)"]
["Initial Year",36.820005710678977,27.83099393537988,41.682708185943383,26.322649530122916]
["Escalation",0.01,0.01,0.01,0.01]
["Returns"]
["Target Return Reached"]
["Target Year",{"$f":"AEPFFlipTargetYear","v":8},{"$f":"LPFFlipTargetYear","v":8},{"$f":"SLReturnTargetYear","v":20},{"$f":"SOReturnTargetYear","v":20}]
["Actual Year \n(note, red highlight indicates further investigation required)",{"$f":"'All Equity Partnership Flip'!B150","v":8},{"$f":"'Leveraged Partnership Flip'!B159","v":8},{"$f":"'Sale Leaseback'!B174","v":20},{"$f":"'Single Owner'!B116","v":20}]
["After-Tax Return in Target Year",{"$f":"LOOKUP(B85,'All Equity Partnership Flip'!$C$2:$AP$2,'All Equity Partnership Flip'!$C$146:$AP$146)","v":8.5000000000000006E-2},{"$f":"LOOKUP(C85,'Leveraged Partnership Flip'!$C$2:$AP$2,'Leveraged Partnership Flip'!$C$155:$AP$155)","v":0.105},{"$f":"LOOKUP(D85,'Sale Leaseback'!$C$2:$AP$2,'Sale Leaseback'!$C$170:$AP$170)","v":0.14000000000000001},{"$f":"LOOKUP(E85,'Single Owner'!$C$2:$AP$2,'Single Owner'!$C$112:$AP$112)","v":0.1}]
["LCOE (c/kWh)",{"$f":"'All Equity Partnership Flip'!B116*100","v":40.903566138831295},{"$f":"'Leveraged Partnership Flip'!B125*100","v":30.917618810011621},{"$f":"'Sale Leaseback'!B134*100","v":46.305571610349936},{"$f":"'Single Owner'!B128*100","v":29.241989924308569}]
["Negative Net Benefit (after-tax negative return)"]
["Years with Negative Net Benefit",{"$f":"'All Equity Partnership Flip'!B107","v":0},{"$f":"'Leveraged Partnership Flip'!B116","v":4},null,{"$f":"'Single Owner'!B119","v":6}]
["First year of Negative Net Benefit",{"$f":"'All Equity Partnership Flip'!B108","v":"N/A"},{"$f":"'Leveraged Partnership Flip'!B117","v":23},null,{"$f":"'Single Owner'!B120","v":7}]
["Return (IRR & NPV) Points of Time"]
["Return Time 1",8]
["Return Time 2",25]
["Total Project/Single Owner"]
[{"$f":"\"IRR at Year - \" &TEXT(ReturnTime1,\"general\")","v":"IRR at Year - 8"}]
["Pre-Tax",{"$f":"LOOKUP(ReturnTime1,'All Equity Partnership Flip'!$C$2:$AP$2,'All Equity Partnership Flip'!$C$81:$AP$81)","v":-1.49E-2},{"$f":"LOOKUP(ReturnTime1,'Leveraged Partnership Flip'!$C$2:$AP$2,'Leveraged Partnership Flip'!$C$90:$AP$90)","v":-0.18540000000000001},null,{"$f":"LOOKUP(ReturnTime1,'Single Owner'!$C$2:$AP$2,'Single Owner'!$B$90:$AP$90)","v":-0.25690000000000002}]
["After-Tax",{"$f":"LOOKUP(ReturnTime1,'All Equity Partnership Flip'!$C$2:$AP$2,'All Equity Partnership Flip'!$C$103:$AP$103)","v":4.4299999999999999E-2},{"$f":"LOOKUP(ReturnTime1,'Leveraged Partnership Flip'!$C$2:$AP$2,'Leveraged Partnership Flip'!$C$112:$AP$112)","v":0.105},null,{"$f":"LOOKUP(ReturnTime1,'Single Owner'!$C$2:$AP$2,'Single Owner'!$C$112:$AP$112)","v":1.6799999999999999E-2}]
[{"$f":"\"IRR at Year - \" &TEXT(ReturnTime2,\"general\")","v":"IRR at Year - 25"}]
["Pre-Tax",{"$f":"LOOKUP(ReturnTime2,'All Equity Partnership Flip'!$C$2:$AP$2,'All Equity Partnership Flip'!$C$81:$AP$81)","v":0.11070000000000001},{"$f":"LOOKUP(ReturnTime2,'Leveraged Partnership Flip'!$C$2:$AP$2,'Leveraged Partnership Flip'!$C$90:$AP$90)","v":6.1499999999999999E-2},null,{"$f":"LOOKUP(ReturnTime2,'Single Owner'!$C$2:$AP$2,'Single Owner'!$B$90:$AP$90)","v":5.2400000000000002E-2}]
["After-Tax",{"$f":"LOOKUP(ReturnTime2,'All Equity Partnership Flip'!$C$2:$AP$2,'All Equity Partnership Flip'!$C$103:$AP$103)","v":0.12889999999999999},{"$f":"LOOKUP(ReturnTime2,'Leveraged Partnership Flip'!$C$2:$AP$2,'Leveraged Partnership Flip'!$C$112:$AP$112)","v":0.15140000000000001},null,{"$f":"LOOKUP(ReturnTime2,'Single Owner'!$C$2:$AP$2,'Single Owner'!$C$112:$AP$112)","v":0.11260000000000001}]
[{"$f":"\"NPV at Year - \" &TEXT(ReturnTime1,\"general\")","v":"NPV at Year - 8"}]
["Pre-Tax",{"$f":"LOOKUP(ReturnTime1,'All Equity Partnership Flip'!$C$2:$AP$2,'All Equity Partnership Flip'!$C$82:$AP$82)","v":-14452079.522071388},{"$f":"LOOKUP(ReturnTime1,'Leveraged Partnership Flip'!$C$2:$AP$2,'Leveraged Partnership Flip'!$C$91:$AP$91)","v":-16410162.459485205},null,{"$f":"LOOKUP(ReturnTime1,'Single Owner'!$C$2:$AP$2,'Single Owner'!$C$91:$AP$91)","v":-19542479.122020356}]
["After-Tax",{"$f":"LOOKUP(ReturnTime1,'All Equity Partnership Flip'!$C$2:$AP$2,'All Equity Partnership Flip'!$C$104:$AP$104)","v":-4085983.168270044},{"$f":"LOOKUP(ReturnTime1,'Leveraged Partnership Flip'!$C$2:$AP$2,'Leveraged Partnership Flip'!$C$113:$AP$113)","v":942031.3516125381},null,{"$f":"LOOKUP(ReturnTime1,'Single Owner'!$C$2:$AP$2,'Single Owner'!$C$114:$AP$114)","v":-2633425.7974759042}]
[{"$f":"\"NPV at Year - \" &TEXT(ReturnTime2,\"general\")","v":"NPV at Year - 25"}]
["Pre-Tax",{"$f":"LOOKUP(ReturnTime2,'All Equity Partnership Flip'!$C$2:$AP$2,'All Equity Partnership Flip'!$C$82:$AP$82)","v":12324140.106523737},{"$f":"LOOKUP(ReturnTime2,'Leveraged Partnership Flip'!$C$2:$AP$2,'Leveraged Partnership Flip'!$C$91:$AP$91)","v":-4670842.2309935316},null,{"$f":"LOOKUP(ReturnTime2,'Single Owner'!$C$2:$AP$2,'Single Owner'!$C$91:$AP$91)","v":-6815724.4936426096}]
["After-Tax",{"$f":"LOOKUP(ReturnTime2,'All Equity Partnership Flip'!$C$2:$AP$2,'All Equity Partnership Flip'!$C$104:$AP$104)","v":12544938.552588552},{"$f":"LOOKUP(ReturnTime2,'Leveraged Partnership Flip'!$C$2:$AP$2,'Leveraged Partnership Flip'!$C$113:$AP$113)","v":6348659.5809092149},null,{"$f":"LOOKUP(ReturnTime2,'Single Owner'!$C$2:$AP$2,'Single Owner'!$C$114:$AP$114)","v":3891302.4189563245}]
["Tax Equity/Lessor"]
[{"$f":"\"IRR at Year - \" &TEXT(ReturnTime1,\"general\")","v":"IRR at Year - 8"}]
["Pre-Tax",{"$f":"LOOKUP(ReturnTime1,'All Equity Partnership Flip'!$C$2:$AP$2,'All Equity Partnership Flip'!$C$124:$AP$124)","v":-2.7000000000000001E-3},{"$f":"LOOKUP(ReturnTime1,'Leveraged Partnership Flip'!$C$2:$AP$2,'Leveraged Partnership Flip'!$C$133:$AP$133)","v":-0.18540000000000001},{"$f":"LOOKUP(ReturnTime1,'Sale Leaseback'!$C$2:$AP$2,'Sale Leaseback'!$C$145:$AP$145)","v":2.3999999999999998E-3}]
["After-Tax",{"$f":"LOOKUP(ReturnTime1,'All Equity Partnership Flip'!$C$2:$AP$2,'All Equity Partnership Flip'!$C$146:$AP$146)","v":8.5000000000000006E-2},{"$f":"LOOKUP(ReturnTime1,'Leveraged Partnership Flip'!$C$2:$AP$2,'Leveraged Partnership Flip'!$C$155:$AP$155)","v":0.105},{"$f":"LOOKUP(ReturnTime1,'Sale Leaseback'!$C$2:$AP$2,'Sale Leaseback'!$C$170:$AP$170)","v":6.7900000000000002E-2}]
[{"$f":"\"IRR at Year - \" &TEXT(ReturnTime2,\"general\")","v":"IRR at Year - 25"}]
["Pre-Tax",{"$f":"LOOKUP(ReturnTime2,'All Equity Partnership Flip'!$C$2:$AP$2,'All Equity Partnership Flip'!$C$124:$AP$124)","v":3.5200000000000002E-2},{"$f":"LOOKUP(ReturnTime2,'Leveraged Partnership Flip'!$C$2:$AP$2,'Leveraged Partnership Flip'!$C$133:$AP$133)","v":-4.5699999999999998E-2},{"$f":"LOOKUP(ReturnTime2,'Sale Leaseback'!$C$2:$AP$2,'Sale Leaseback'!$C$145:$AP$145)","v":0.12089999999999999}]
["After-Tax",{"$f":"LOOKUP(ReturnTime2,'All Equity Partnership Flip'!$C$2:$AP$2,'All Equity Partnership Flip'!$C$146:$AP$146)","v":0.1014},{"$f":"LOOKUP(ReturnTime2,'Leveraged Partnership Flip'!$C$2:$AP$2,'Leveraged Partnership Flip'!$C$155:$AP$155)","v":0.1135},{"$f":"LOOKUP(ReturnTime2,'Sale Leaseback'!$C$2:$AP$2,'Sale Leaseback'!$C$170:$AP$170)","v":0.1452}]
[{"$f":"\"NPV at Year - \" &TEXT(ReturnTime1,\"general\")","v":"NPV at Year - 8"}]
["Pre-Tax",{"$f":"LOOKUP(ReturnTime1,'All Equity Partnership Flip'!$C$2:$AP$2,'All Equity Partnership Flip'!$C$125:$AP$125)","v":-9866513.1066993233},{"$f":"LOOKUP(ReturnTime1,'Leveraged Partnership Flip'!$C$2:$AP$2,'Leveraged Partnership Flip'!$C$134:$AP$134)","v":-16081959.210295498},{"$f":"LOOKUP(ReturnTime1,'Sale Leaseback'!$C$2:$AP$2,'Sale Leaseback'!$C$146:$AP$146)","v":-11917691.295619674}]
["After-Tax",{"$f":"LOOKUP(ReturnTime1,'All Equity Partnership Flip'!$C$2:$AP$2,'All Equity Partnership Flip'!$C$148:$AP$148)","v":395922.28356400877},{"$f":"LOOKUP(ReturnTime1,'Leveraged Partnership Flip'!$C$2:$AP$2,'Leveraged Partnership Flip'!$C$157:$AP$157)","v":923190.72458028793},{"$f":"LOOKUP(ReturnTime1,'Sale Leaseback'!$C$2:$AP$2,'Sale Leaseback'!$C$172:$AP$172)","v":-1399235.8642688543}]
[{"$f":"\"NPV at Year - \" &TEXT(ReturnTime2,\"general\")","v":"NPV at Year - 25"}]
["Pre-Tax",{"$f":"LOOKUP(ReturnTime2,'All Equity Partnership Flip'!$C$2:$AP$2,'All Equity Partnership Flip'!$C$125:$AP$125)","v":-7188891.14383981},{"$f":"LOOKUP(ReturnTime2,'Leveraged Partnership Flip'!$C$2:$AP$2,'Leveraged Partnership Flip'!$C$134:$AP$134)","v":-14908027.187446332},{"$f":"LOOKUP(ReturnTime2,'Sale Leaseback'!$C$2:$AP$2,'Sale Leaseback'!$C$146:$AP$146)","v":16397899.872069351}]
["After-Tax",{"$f":"LOOKUP(ReturnTime2,'All Equity Partnership Flip'!$C$2:$AP$2,'All Equity Partnership Flip'!$C$148:$AP$148)","v":2059014.4556498714},{"$f":"LOOKUP(ReturnTime2,'Leveraged Partnership Flip'!$C$2:$AP$2,'Leveraged Partnership Flip'!$C$157:$AP$157)","v":1463853.5475099571},{"$f":"LOOKUP(ReturnTime2,'Sale Leaseback'!$C$2:$AP$2,'Sale Leaseback'!$C$172:$AP$172)","v":16650865.352163203}]
["Sponsor/Lessee"]
[{"$f":"\"IRR at Year - \" &TEXT(ReturnTime1,\"general\")","v":"IRR at Year - 8"}]
["Pre-Tax",{"$f":"LOOKUP(ReturnTime1,'All Equity Partnership Flip'!$C$2:$AP$2,'All Equity Partnership Flip'!$C$165:$AP$165)","v":-3.9300000000000002E-2},{"$f":"LOOKUP(ReturnTime1,'Leveraged Partnership Flip'!$C$2:$AP$2,'Leveraged Partnership Flip'!$C$167:$AP$167)","v":"N/A"},{"$f":"LOOKUP(ReturnTime1,'Sale Leaseback'!$C$2:$AP$2,'Sale Leaseback'!$C$186:$AP$186)","v":0.13020000000000001}]
["After-Tax",{"$f":"LOOKUP(ReturnTime1,'All Equity Partnership Flip'!$C$2:$AP$2,'All Equity Partnership Flip'!$C$197:$AP$197)","v":-5.1200000000000002E-2},{"$f":"LOOKUP(ReturnTime1,'Leveraged Partnership Flip'!$C$2:$AP$2,'Leveraged Partnership Flip'!$C$198:$AP$198)","v":"N/A"},{"$f":"LOOKUP(ReturnTime1,'Sale Leaseback'!$C$2:$AP$2,'Sale Leaseback'!$C$212:$AP$212)","v":-0.10539999999999999}]
[{"$f":"\"IRR at Year - \" &TEXT(ReturnTime2,\"general\")","v":"IRR at Year - 25"}]
["Pre-Tax",{"$f":"LOOKUP(ReturnTime2,'All Equity Partnership Flip'!$C$2:$AP$2,'All Equity Partnership Flip'!$C$165:$AP$165)","v":0.19539999999999999},{"$f":"LOOKUP(ReturnTime2,'Leveraged Partnership Flip'!$C$2:$AP$2,'Leveraged Partnership Flip'!$C$167:$AP$167)","v":"N/A"},{"$f":"LOOKUP(ReturnTime2,'Sale Leaseback'!$C$2:$AP$2,'Sale Leaseback'!$C$186:$AP$186)","v":0.2135}]
["After-Tax",{"$f":"LOOKUP(ReturnTime2,'All Equity Partnership Flip'!$C$2:$AP$2,'All Equity Partnership Flip'!$C$197:$AP$197)","v":0.1595},{"$f":"LOOKUP(ReturnTime2,'Leveraged Partnership Flip'!$C$2:$AP$2,'Leveraged Partnership Flip'!$C$198:$AP$198)","v":"N/A"},{"$f":"LOOKUP(ReturnTime2,'Sale Leaseback'!$C$2:$AP$2,'Sale Leaseback'!$C$212:$AP$212)","v":6.6900000000000001E-2}]
[{"$f":"\"NPV at Year - \" &TEXT(ReturnTime1,\"general\")","v":"NPV at Year - 8"}]
["Pre-Tax",{"$f":"LOOKUP(ReturnTime1,'All Equity Partnership Flip'!$C$2:$AP$2,'All Equity Partnership Flip'!$C$166:$AP$166)","v":-3378751.9153720625},{"$f":"LOOKUP(ReturnTime1,'Leveraged Partnership Flip'!$C$2:$AP$2,'Leveraged Partnership Flip'!$C$168:$AP$168)","v":878611.25081029418},{"$f":"LOOKUP(ReturnTime1,'Sale Leaseback'!$C$2:$AP$2,'Sale Leaseback'!$C$187:$AP$187)","v":465760.36889973609}]
["After-Tax",{"$f":"LOOKUP(ReturnTime1,'All Equity Partnership Flip'!$C$2:$AP$2,'All Equity Partnership Flip'!$C$198:$AP$198)","v":-3706136.0382923819},{"$f":"LOOKUP(ReturnTime1,'Leveraged Partnership Flip'!$C$2:$AP$2,'Leveraged Partnership Flip'!$C$199:$AP$199)","v":794610.04057391686},{"$f":"LOOKUP(ReturnTime1,'Sale Leaseback'!$C$2:$AP$2,'Sale Leaseback'!$C$213:$AP$213)","v":-1568298.9112696135}]
[{"$f":"\"NPV at Year - \" &TEXT(ReturnTime2,\"general\")","v":"NPV at Year - 25"}]
["Pre-Tax",{"$f":"LOOKUP(ReturnTime2,'All Equity Partnership Flip'!$C$2:$AP$2,'All Equity Partnership Flip'!$C$166:$AP$166)","v":20719845.750363555},{"$f":"LOOKUP(ReturnTime2,'Leveraged Partnership Flip'!$C$2:$AP$2,'Leveraged Partnership Flip'!$C$168:$AP$168)","v":11443999.456452796},{"$f":"LOOKUP(ReturnTime2,'Sale Leaseback'!$C$2:$AP$2,'Sale Leaseback'!$C$187:$AP$187)","v":3357302.8437809874}]
["After-Tax",{"$f":"LOOKUP(ReturnTime2,'All Equity Partnership Flip'!$C$2:$AP$2,'All Equity Partnership Flip'!$C$198:$AP$198)","v":11261693.510480355},{"$f":"LOOKUP(ReturnTime2,'Leveraged Partnership Flip'!$C$2:$AP$2,'Leveraged Partnership Flip'!$C$199:$AP$199)","v":5660575.4469409203},{"$f":"LOOKUP(ReturnTime2,'Sale Leaseback'!$C$2:$AP$2,'Sale Leaseback'!$C$213:$AP$213)","v":-319792.19219899061}]
[null,{"$f":"B$78","v":"All Equity Partnership Flip"},{"$f":"C$78","v":"Leveraged Partnership Flip"},"Sale Leaseback","Single Owner"]
["Financing"]
["Construction Financing"]
["Construction Period (months)",10]
["Interest Rate (%)",0.04]
["Interest During Construction",{"$f":"PreFinancingInstalledCostTotal*(B138/12)*(B137/2)","v":670452.5}]
["Up-Front Fee (% of Pre-Financing Costs as 100% financing is assumed)",2.5000000000000001E-2]
["Up-Front Fee ($)",{"$f":"B140*PreFinancingInstalledCostTotal","v":1005678.75}]
["Total Construction Financing Cost",{"$f":"B139+B141","v":1676131.25}]
["Term Financing"]
["Is the Project Leveraged",null,"Yes",null,"Yes"]
["Debt Structure Selected",null,"Constant DSCR",null,"Constant DSCR"]
["Debt Amount Based on Structure Selected",null,{"$f":"'Leveraged Partnership Flip'!B607","v":23404892.098486755},null,{"$f":"'Single Owner'!B533","v":19188121.706207968}]
["Debt Amount as % of Total Project Cost",null,{"$f":"LPFDebtAmount/LPFInstalledCostTotal","v":0.5162160180855464},null,{"$f":"SODebtAmount/SOInstalledCostTotal","v":0.43729788608712566}]
["DSCR For Debt Selected"]
["Average",null,{"$f":"IF(LPFDebtStructure=\"Mortgage Style\",'Leveraged Partnership Flip'!B661,'Leveraged Partnership Flip'!B641)","v":1.35},null,{"$f":"IF(SODebtStructure=\"Mortgage Style\",'Single Owner'!B587,'Single Owner'!B567)","v":1.35}]
["Minimum",null,{"$f":"IF(LPFDebtStructure=\"Mortgage Style\",'Leveraged Partnership Flip'!B662,'Leveraged Partnership Flip'!B642)","v":1.35},null,{"$f":"IF(SODebtStructure=\"Mortgage Style\",'Single Owner'!B588,'Single Owner'!B568)","v":1.3499999999999999}]
[]
["Mortgage Style Amount (user Input)"]
["% of Pre-Financing Costs",null,0.55000000000000004,null,0.55000000000000004]
["Amount of Debt",null,{"$f":"IF(LPFDebtSwitch=\"No\",0,C153*PreFinancingInstalledCostTotal)","v":22124932.5},null,{"$f":"E153*PreFinancingInstalledCostTotal","v":22124932.5}]
["% of Total Project Cost",null,{"$f":"LPFMortgageAmount/LPFInstalledCostTotal","v":0.48798535398075743},null,{"$f":"SOMortgageAmount/SOInstalledCostTotal","v":0.50422789474699414}]
["Constant DSCR (calculated by model)"]
["Debt Service Coverage Ratio (if Constant DSCR Debt)",null,1.35,null,1.35]
["Amount of Debt",null,{"$f":"'Leveraged Partnership Flip'!B625","v":23404892.098486755},null,{"$f":"'Single Owner'!B551","v":19188121.706207968}]
["Debt Terms & Costs"]
["Tenor (Yrs)",null,15,null,13]
["Annual All-In Interest Rate",null,7.7499999999999999E-2,null,8.5000000000000006E-2]
["Debt Service Reserve Account (months P&I)",null,6,null,6]
["Debt Closing Costs (legal, third party consultants, etc.)",null,100000,null,100000]
["Up-Front Fee (% of Total Debt Amount)",null,1.4999999999999999E-2,null,1.4999999999999999E-2]
["Working Capital Reserve Account Sizing"]
["Months of Operating Costs",6,6,6,6]
["Capital Costs"]
["Financing"]
["Development Fee"]
["Amount (% of Pre-Financing Costs)",0.03,0.03,0.03]
["Amount ($)",{"$f":"B170*PreFinancingInstalledCostTotal","v":1206814.5},{"$f":"C170*PreFinancingInstalledCostTotal","v":1206814.5},{"$f":"D170*PreFinancingInstalledCostTotal","v":1206814.5}]
["Debt Closing Costs (costs & fees)"]
["Closing Costs",null,{"$f":"C163","v":100000},null,{"$f":"E163","v":100000}]
["Fees",null,{"$f":"C164*LPFDebtAmount","v":351073.3814773013},null,{"$f":"E164*SODebtAmount","v":287821.82559311949}]
["Debt Closing Costs (costs & fees)",null,{"$f":"SUM(C173:C174)","v":451073.3814773013},null,{"$f":"SUM(E173:E174)","v":387821.82559311949}]
["Equity Closing Costs",100000,100000,100000]
["Debt Service Reserve",null,{"$f":"'Leveraged Partnership Flip'!B667","v":1290961.1054278056},null,{"$f":"'Single Owner'!B593","v":1200524.7971403452}]
["Lease Payment Reserve",null,null,{"$f":"'Sale Leaseback'!B644","v":3113558.5054389434}]
["Construction Financing",{"$f":"B142","v":1676131.25},{"$f":"B142","v":1676131.25},{"$f":"B142","v":1676131.25},{"$f":"B142","v":1676131.25}]
["Working Capital Reserve",{"$f":"'All Equity Partnership Flip'!B603","v":387206.93687500001},{"$f":"'Leveraged Partnership Flip'!B673","v":387206.93687500001},{"$f":"'Sale Leaseback'!B638","v":387206.93687500001},{"$f":"'Single Owner'!B599","v":387206.93687500001}]
["Other Financing Cost",0,0,0,0]
["Total Financing",{"$f":"B171+B175+B176+B177+B178+B179+B180+B181","v":3370152.6868750001},{"$f":"C171+C175+C176+C177+C178+C179+C180+C181","v":5112187.1737801069},{"$f":"D171+D175+D176+D177+D178+D179+D180+D181","v":6483711.1923139431},{"$f":"E171+E175+E176+E177+E178+E179+E180+E181","v":3651684.8096084646}]
["Summary"]
["Hard Costs",{"$f":"TotalHardCosts","v":35855000},{"$f":"TotalHardCosts","v":35855000},{"$f":"TotalHardCosts","v":35855000},{"$f":"TotalHardCosts","v":35855000}]
["Soft Costs",{"$f":"TotalSoftCosts","v":4372150},{"$f":"TotalSoftCosts","v":4372150},{"$f":"TotalSoftCosts","v":4372150},{"$f":"TotalSoftCosts","v":4372150}]
["Total Pre-Financing",{"$f":"SUM(B184:B185)","v":40227150},{"$f":"SUM(C184:C185)","v":40227150},{"$f":"SUM(D184:D185)","v":40227150},{"$f":"SUM(E184:E185)","v":40227150}]
["Financing Costs",{"$f":"B182","v":3370152.6868750001},{"$f":"C182","v":5112187.1737801069},6483711.1923139431,3651684.8096084646]
["Total",{"$f":"SUM(B186:B187)","v":43597302.686875001},{"$f":"SUM(C186:C187)","v":45339337.173780106},46710861.192313939,43878834.809608467]
["Total($/DC-Watt)",{"$f":"B188/CapacityDC/1000","v":4.3597302686874997},{"$f":"C188/CapacityDC/1000","v":4.5339337173780105},{"$f":"D188/CapacityDC/1000","v":4.6710861192313944},{"$f":"E188/CapacityDC/1000","v":4.3878834809608467}]
["Capital Structure"]
["Amount"]
["Equity",{"$f":"AEPFInstalledCostTotal-SUM(B194:B196)","v":43597302.686875001},{"$f":"LPFInstalledCostTotal-SUM(C193:C196)","v":21934445.075293351},{"$f":"SLInstalledCostTotal-SUM(D194:D196)","v":46710861.192313939},{"$f":"SOInstalledCostTotal-SUM(E193:E196)","v":24690713.103400499}]
["Debt",null,{"$f":"LPFDebtAmount","v":23404892.098486755},null,{"$f":"SODebtAmount","v":19188121.706207968}]
["IBI - Fixed Amount",{"$f":"IBIFedFixed+IBIStateFixed+IBIUtilityFixed+IBIOtherFixed","v":0},{"$f":"IBIFedFixed+IBIStateFixed+IBIUtilityFixed+IBIOtherFixed","v":0},{"$f":"IBIFedFixed+IBIStateFixed+IBIUtilityFixed+IBIOtherFixed","v":0},{"$f":"IBIFedFixed+IBIStateFixed+IBIUtilityFixed+IBIOtherFixed","v":0}]
["IBI - Percent of Direct Cost",{"$f":"IBIFedPercent+IBIStatePercent+IBIUtilityPercent+IBIOtherPercent","v":0},{"$f":"IBIFedPercent+IBIStatePercent+IBIUtilityPercent+IBIOtherPercent","v":0},{"$f":"IBIFedPercent+IBIStatePercent+IBIUtilityPercent+IBIOtherPercent","v":0},{"$f":"IBIFedPercent+IBIStatePercent+IBIUtilityPercent+IBIOtherPercent","v":0}]
["CBI",{"$f":"CBIFed+CBIState+CBIUtility+CBIOther","v":0},{"$f":"CBIFed+CBIState+CBIUtility+CBIOther","v":0},{"$f":"CBIFed+CBIState+CBIUtility+CBIOther","v":0},{"$f":"CBIFed+CBIState+CBIUtility+CBIOther","v":0}]
["Total",{"$f":"SUM(B192:B196)","v":43597302.686875001},{"$f":"SUM(C192:C196)","v":45339337.173780106},46710861.192313939,43878834.809608467]
["Percentage"]
["Equity",{"$f":"B192/B$197","v":1},{"$f":"C192/C$197","v":0.48378398191445365},{"$f":"D192/D$197","v":1},{"$f":"E192/E$197","v":0.56270211391287428}]
["Debt",null,{"$f":"C193/C$197","v":0.5162160180855464},null,{"$f":"E193/E$197","v":0.43729788608712566}]
["IBI - Fixed Amount",{"$f":"B194/B$197","v":0},{"$f":"C194/C$197","v":0},{"$f":"D194/D$197","v":0},0]
["IBI - Percent of Direct Cost",{"$f":"B195/B$197","v":0},{"$f":"C195/C$197","v":0},{"$f":"D195/D$197","v":0},0]
["CBI",{"$f":"B196/B$197","v":0},{"$f":"C196/C$197","v":0},{"$f":"D196/D$197","v":0},0]
["Total",{"$f":"SUM(B199:B203)","v":1},{"$f":"SUM(C199:C203)","v":1},{"$f":"SUM(D199:D203)","v":1},1]
[null,{"$f":"B$78","v":"All Equity Partnership Flip"},{"$f":"C$78","v":"Leveraged Partnership Flip"},"Sale Leaseback","Single Owner"]
["Equity Structure"]
["Equity Investment"]
["Tax Investor (Lessor for Sale Leaseback)"]
["Percent ",0.6,0.98,1]
["Amount",{"$f":"B192*AEPFTEInvestment","v":26158381.612124998},{"$f":"C192*LPFTEInvestment","v":21495756.173787482},{"$f":"D186+D171+D176+D179+D181","v":43210095.75}]
["Sponsor (Lesee for Sale Leaseback)"]
["Percent ",{"$f":"1-AEPFTEInvestment","v":0.4},{"$f":"1-LPFTEInvestment","v":2.0000000000000018E-2},null,1]
["Amount",{"$f":"B212*B192","v":17438921.074750002},{"$f":"C212*C192","v":438688.90150586743},{"$f":"D178+D180","v":3500765.4423139435},{"$f":"E212*E192","v":24690713.103400499}]
["Sponsor Capital Recovery (AEPF Structure Only)"]
["Duration of Recovery","Time"]
["If \"Time\" - Duration (in years)",3]
["Note: 100% Cash to Sponsor During Recovery Period"]
["Cash Sharing Ratio"]
["Tax Investor"]
["Pre-Flip",1,0.98]
["Post-Flip",0.1,0.1]
["Sponsor"]
["Pre-Flip",{"$f":"1-B220","v":0},{"$f":"1-C220","v":2.0000000000000018E-2}]
["Post-Flip",{"$f":"1-B221","v":0.9},{"$f":"1-C221","v":0.9}]
["Tax Benefit Sharing Ratio"]
["Tax Investor"]
["Pre-Flip",0.99,0.98]
["Post-Flip",0.1,0.1]
["Sponsor"]
["Pre-Flip",{"$f":"1-B227","v":1.0000000000000009E-2},{"$f":"1-C227","v":2.0000000000000018E-2}]
["Post-Flip",{"$f":"1-B228","v":0.9},{"$f":"1-C228","v":0.9}]
["Sale Leaseback Assumptions"]
["Annual Sponsor (Lessee) Operating Margin"]
["Amount ($/kW-DC)",null,null,40]
["Amount ($)",null,null,{"$f":"D234*CapacityDC","v":400000}]
["Annual Escalation",null,null,0.02]
["Lessor Required Lease Payment Reserve (Months of Reserve)",null,null,7]
["Return Targets"]
["After-Tax Flip/Return Targets",8.5000000000000006E-2,0.105,0.14000000000000001,0.1]
["Target Year",8,8,20,20]
["Project Life (for reference)",{"$f":"AnalysisPeriod","v":40},{"$f":"AnalysisPeriod","v":40},{"$f":"AnalysisPeriod","v":40},{"$f":"AnalysisPeriod","v":40}]
["Depreciation Allocation"]
["Federal & State Depreciation Allocations"]
["Allocations (%)"]
["5-yr MACRS",0.92,0.89,0.95,0.9]
["15-yr MACRS",1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
["5-yr SL",0,0,0,0]
["15-yr SL",1.4999999999999999E-2,0.03,1.4999999999999999E-2,2.5000000000000001E-2]
["20-yr SL",0.03,0.03,1.4999999999999999E-2,2.5000000000000001E-2]
["39-yr SL",5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
["Non-Depreciable \n(red higlight indicates invalid figure)",{"$f":"1-SUM(B245:B250)","v":1.4999999999999902E-2},{"$f":"1-SUM(C245:C250)","v":2.9999999999999916E-2},0,2.9999999999999916E-2]
["Total",{"$f":"SUM(B245:B251)","v":1},{"$f":"SUM(C245:C251)","v":1},1,1]
["Allocations ($)"]
["5-yr MACRS",{"$f":"AEPFInstalledCostTotal*B245","v":40109518.471925005},{"$f":"LPFInstalledCostTotal*C245","v":40352010.084664293},{"$f":"$D$210*D245","v":41049590.962499999},{"$f":"SOInstalledCostTotal*E245","v":39490951.328647621}]
["15-yr MACRS",653959.54030312493,680090.05760670162,{"$f":"$D$210*D246","v":648151.43625000003},658182.52214412694]
["5-yr SL",0,0,0,0]
["15-yr SL",653959.54030312493,1360180.1152134032,648151.43625000003,1096970.8702402117]
["20-yr SL",1307919.0806062499,1360180.1152134032,648151.43625000003,1096970.8702402117]
["39-yr SL",217986.513434375,226696.68586890053,216050.47875000001,219394.17404804233]
["Non-Depreciable",653959.54030312074,1360180.1152133993,0,1316365.0442882504]
["Total",{"$f":"SUM(B254:B260)","v":43597302.686875001},{"$f":"SUM(C254:C260)","v":45339337.173780106},{"$f":"SUM(D254:D260)","v":43210095.75},43878834.809608467]
["Bonus Depreciation"]
["State Bonus Depreciation"]
["Bonus Amount",0]
["Assets in This Class Qualify for Bonus Depreciation"]
["5-yr MACRS","Yes"]
["15-yr MACRS","Yes"]
["5-yr SL","No"]
["15-yr SL","No"]
["20-yr SL","No"]
["39-yr SL","No"]
["Federal Bonus Depreciation"]
["Federal Bonus Depreciation",0]
["Assets in This Class Qualify for Bonus Depreciation"]
["5-yr MACRS","Yes"]
["15-yr MACRS","Yes"]
["5-yr SL","No"]
["15-yr SL","No"]
["20-yr SL","No"]
["39-yr SL","No"]
["Investment Tax Credit"]
["State ITC"]
["Assets in This Class Qualify for ITC"]
["5-yr MACRS","Yes"]
["15-yr MACRS","No"]
["5-yr SL","No"]
["15-yr SL","No"]
["20-yr SL","No"]
["39-yr SL","No"]
["Federal ITC"]
["Assets in This Class Qualify for ITC"]
["5-yr MACRS","Yes"]
["15-yr MACRS","No"]
["5-yr SL","No"]
["15-yr SL","No"]
["20-yr SL","No"]
["39-yr SL","No"]

{"sheet":"All Equity Partnership Flip","index":2,"n_rows":705,"n_cols":42,"rows_kept":705,"cut":false,"hidden":false,"merged":[]}
["All Equity Partnership Flip"]
["Operating Year",0,{"$f":"B2+1","v":1},{"$f":"C2+1","v":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,{"$f":"AE2+1","v":30},31,32,33,34,35,36,{"$f":"AL2+1","v":37},38,39,40]
[]
["Production (AC-kWh)"]
["Net Production (AC-kWh)",null,{"$f":"IF(C$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(C$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(C$2-1)),0)","v":16188480},{"$f":"IF(D$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(D$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(D$2-1)),0)","v":16107537.6},{"$f":"IF(E$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(E$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(E$2-1)),0)","v":16026999.912},{"$f":"IF(F$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(F$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(F$2-1)),0)","v":15946864.91244},{"$f":"IF(G$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(G$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(G$2-1)),0)","v":15867130.587877801},{"$f":"IF(H$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(H$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(H$2-1)),0)","v":15787794.934938412},{"$f":"IF(I$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(I$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(I$2-1)),0)","v":15708855.96026372},{"$f":"IF(J$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(J$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(J$2-1)),0)","v":15630311.680462401},{"$f":"IF(K$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(K$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(K$2-1)),0)","v":15552160.12206009},{"$f":"IF(L$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(L$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(L$2-1)),0)","v":15474399.321449788},{"$f":"IF(M$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(M$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(M$2-1)),0)","v":15397027.324842541},{"$f":"IF(N$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(N$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(N$2-1)),0)","v":15320042.188218327},{"$f":"IF(O$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(O$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(O$2-1)),0)","v":15243441.977277236},{"$f":"IF(P$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(P$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(P$2-1)),0)","v":15167224.767390851},{"$f":"IF(Q$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(Q$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(Q$2-1)),0)","v":15091388.643553898},{"$f":"IF(R$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(R$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(R$2-1)),0)","v":15015931.700336127},{"$f":"IF(S$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(S$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(S$2-1)),0)","v":14940852.041834446},{"$f":"IF(T$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(T$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(T$2-1)),0)","v":14866147.781625275},{"$f":"IF(U$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(U$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(U$2-1)),0)","v":14791817.042717148},{"$f":"IF(V$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(V$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(V$2-1)),0)","v":14717857.957503561},{"$f":"IF(W$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(W$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(W$2-1)),0)","v":14644268.667716045},{"$f":"IF(X$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(X$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(X$2-1)),0)","v":14571047.324377464},{"$f":"IF(Y$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(Y$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(Y$2-1)),0)","v":14498192.087755578},{"$f":"IF(Z$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(Z$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(Z$2-1)),0)","v":14425701.127316799},{"$f":"IF(AA$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AA$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AA$2-1)),0)","v":14353572.621680215},{"$f":"IF(AB$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AB$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AB$2-1)),0)","v":14281804.758571815},{"$f":"IF(AC$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AC$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AC$2-1)),0)","v":14210395.734778956},{"$f":"IF(AD$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AD$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AD$2-1)),0)","v":14139343.75610506},{"$f":"IF(AE$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AE$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AE$2-1)),0)","v":14068647.037324537},{"$f":"IF(AF$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AF$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AF$2-1)),0)","v":13998303.802137915},{"$f":"IF(AG$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AG$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AG$2-1)),0)","v":13928312.283127224},{"$f":"IF(AH$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AH$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AH$2-1)),0)","v":13858670.721711587},{"$f":"IF(AI$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AI$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AI$2-1)),0)","v":13789377.368103029},{"$f":"IF(AJ$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AJ$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AJ$2-1)),0)","v":13720430.481262514},{"$f":"IF(AK$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AK$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AK$2-1)),0)","v":13651828.328856202},{"$f":"IF(AL$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AL$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AL$2-1)),0)","v":13583569.187211921},{"$f":"IF(AM$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AM$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AM$2-1)),0)","v":13515651.341275861},{"$f":"IF(AN$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AN$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AN$2-1)),0)","v":13448073.084569484},{"$f":"IF(AO$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AO$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AO$2-1)),0)","v":13380832.719146635},{"$f":"IF(AP$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AP$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AP$2-1)),0)","v":13313928.555550903}]
[]
["Partial Income Statement: Project"]
["Revenues"]
["PPA"]
["Net Production (AC-kWh)",null,{"$f":"C5","v":16188480},{"$f":"D5","v":16107537.6},{"$f":"E5","v":16026999.912},{"$f":"F5","v":15946864.91244},15867130.587877801,15787794.934938412,15708855.96026372,15630311.680462401,15552160.12206009,15474399.321449788,15397027.324842541,15320042.188218327,15243441.977277236,15167224.767390851,15091388.643553898,15015931.700336127,14940852.041834446,14866147.781625275,14791817.042717148,14717857.957503561,14644268.667716045,14571047.324377464,14498192.087755578,14425701.127316799,14353572.621680215,14281804.758571815,14210395.734778956,14139343.75610506,14068647.037324537,13998303.802137915,13928312.283127224,13858670.721711587,13789377.368103029,13720430.481262514,13651828.328856202,13583569.187211921,13515651.341275861,13448073.084569484,13380832.719146635,13313928.555550903]
["Price  (¢/kWh)",null,{"$f":"AEPFPPAPrice*(1+AEPFPPAPriceEsc)^B2","v":36.820005710678977},37.188205767785767,37.560087825463626,37.935688703718256,38.315045590755446,38.698196046662993,39.085178007129635,39.476029787200915,39.87079008507294,40.269497985923671,40.672192965782905,41.078914895440725,41.48970404439514,41.904601084839086,42.323647095687484,42.74688356664435,43.174352402310809,43.606095926333914,44.042156885597258,44.482578454453218,44.927404238997752,45.376678281387726,45.830445064201619,46.288749514843623,46.751637009992074,47.219153380091996,47.69134491389292,48.168258363031832,48.649940946662156,49.13644035612878,49.627804759690072,50.12408280728696,50.625323635359841,51.131576871713442,51.642892640430574,52.159321566834869,52.680914782503223,53.207723930328257,53.739801169631548,54.277199181327845]
["Total PPA Revenue",null,{"$f":"C10*C11/100","v":5960599.2604721235},5990104.2268114612,6019755.242734178,6049553.0311857117,6079498.3186900821,6109591.8353675976,6139834.3149526678,6170226.4948116811,6200769.1159610022,6231462.9230850087,6262308.6645542802,6293307.092443821,6324458.9625514196,6355765.0344160488,6387226.07133641,6418842.8403895237,6450616.1124494541,6482546.6622060789,6514635.2681839988,6546882.7127615074,6579289.7821896784,6611857.2666115165,6644585.9600812458,6677476.660583646,6710530.170053537,6743747.2943953024,6777128.8435025597,6810675.6312778946,6844388.4756527217,6878268.1986072036,6912315.6261903094,6946531.5885399496,6980916.9199032234,7015472.458656745,7050199.0473270956,7085097.5326113645,7120168.7653977908,7155413.6007865109,7190832.8981104037,7226427.5209560487]
["Production Based Incentive"]
[{"$f":"'Inputs & Results'!A65","v":"Federal"},null,{"$f":"C584","v":0},{"$f":"D584","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]
[{"$f":"'Inputs & Results'!A66","v":"State"},null,{"$f":"C588","v":0},{"$f":"D588","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Inputs & Results'!A67","v":"Utility"},null,{"$f":"C592","v":0},{"$f":"D592","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]
[{"$f":"'Inputs & Results'!A68","v":"Other"},null,{"$f":"C596","v":0},{"$f":"D596","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total PBI",null,{"$f":"SUM(C14:C17)","v":0},{"$f":"SUM(D14:D17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Salvage Value",null,{"$f":"IF(C2=AnalysisPeriod,SalvageValue*PreFinancingInstalledCostTotal,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4022715]
["Total Revenue",null,{"$f":"C12+C18+C19","v":5960599.2604721235},5990104.2268114612,6019755.242734178,6049553.0311857117,6079498.3186900821,6109591.8353675976,6139834.3149526678,6170226.4948116811,6200769.1159610022,6231462.9230850087,6262308.6645542802,6293307.092443821,6324458.9625514196,6355765.0344160488,6387226.07133641,6418842.8403895237,6450616.1124494541,6482546.6622060789,6514635.2681839988,6546882.7127615074,6579289.7821896784,6611857.2666115165,6644585.9600812458,6677476.660583646,6710530.170053537,6743747.2943953024,6777128.8435025597,6810675.6312778946,6844388.4756527217,6878268.1986072036,6912315.6261903094,6946531.5885399496,6980916.9199032234,7015472.458656745,7050199.0473270956,7085097.5326113645,7120168.7653977908,7155413.6007865109,7190832.8981104037,11249142.520956049]
[]
["Expenses"]
["Fixed Annual Cost",null,{"$f":"IF(C$2<=AnalysisPeriod,OMFixedAnnual*(1+Inflation+OMFixedAnnualRealEsc)^B$2,0)","v":10000},10250,10506.25,10768.906249999998,11038.128906249998,11314.082128906246,11596.934182128902,11886.857536682124,12184.028975099178,12488.629699476654,12800.845441963571,13120.866578012659,13448.888242462976,13785.110448524549,14129.738209737661,14482.981664981105,14845.056206605632,15216.18261177077,15596.587177065039,15986.501856491666,16386.164402903956,16795.818512976552,17215.713975800965,17646.106825195991,18087.259495825889,18539.440983221535,19002.927007802071,19478.000182997122,19964.950187572049,20464.073942261351,20975.675790817881,21500.067685588332,22037.569377728036,22588.508612171237,23153.221327475516,23732.051860662403,24325.353157178964,24933.486986108433,25556.824160761142,26195.744764780171]
["Fixed Cost by Capacity"]
["Capacity (DC kW)",null,{"$f":"IF(C$2<=AnalysisPeriod,CapacityDC,0)","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["Fixed Cost ($/DC kW-yr)",null,{"$f":"IF(C$2<=AnalysisPeriod,OMCapacity*(1+Inflation+OMCapacityRealEsc)^B$2,0)","v":22},22.494999999999997,23.001137499999999,23.518663093749996,24.047833013359369,24.588909256159958,25.142159714423553,25.70785830799808,26.286285119928035,26.877726535126413,27.482475382166754,28.100831078265504,28.73309977752648,29.379594522520826,30.040635399277544,30.716549695761287,31.407672063915907,32.114344685354013,32.836917440774478,33.575748083191904,34.331202415063721,35.103654469402656,35.89348669496421,36.701090145600901,37.526864673876915,38.37121912903914,39.234571559442522,40.117349419529972,41.019989781469398,41.942939551552463,42.886655691462394,43.851605444520295,44.838266567021989,45.847127564779981,46.878687934987525,47.933458413524747,49.011961227829048,50.114730355455208,51.242311788452945,52.395263803693133]
["Total",null,{"$f":"C25*C26","v":220000},{"$f":"D25*D26","v":224949.99999999997},230011.375,235186.63093749995,240478.3301335937,245889.09256159959,251421.59714423554,257078.5830799808,262862.85119928035,268777.26535126416,274824.75382166752,281008.31078265503,287330.99777526478,293795.94522520824,300406.35399277543,307165.49695761286,314076.72063915909,321143.44685354014,328369.17440774478,335757.48083191906,343312.02415063721,351036.54469402658,358934.86694964208,367010.90145600901,375268.64673876914,383712.19129039138,392345.71559442522,401173.49419529975,410199.89781469398,419429.39551552461,428866.55691462394,438516.05444520293,448382.66567021987,458471.27564779983,468786.87934987526,479334.58413524745,490119.6122782905,501147.30355455208,512423.11788452946,523952.63803693134]
["Variable Cost by Generation"]
["Generation (AC-MWh)",null,{"$f":"C5/1000","v":16188.48},{"$f":"D5/1000","v":16107.5376},16026.999912000001,15946.86491244,15867.1305878778,15787.794934938413,15708.85596026372,15630.311680462401,15552.16012206009,15474.399321449788,15397.02732484254,15320.042188218327,15243.441977277236,15167.224767390851,15091.388643553897,15015.931700336127,14940.852041834445,14866.147781625275,14791.817042717148,14717.85795750356,14644.268667716045,14571.047324377465,14498.192087755579,14425.701127316799,14353.572621680216,14281.804758571814,14210.395734778956,14139.34375610506,14068.647037324537,13998.303802137914,13928.312283127225,13858.670721711587,13789.377368103029,13720.430481262514,13651.828328856202,13583.569187211922,13515.651341275861,13448.073084569483,13380.832719146636,13313.928555550903]
["Variable Cost ($/AC-MWh)",null,{"$f":"IF(C$2<=AnalysisPeriod,OMVariable*(1+Inflation+OMVariableRealEsc)^B$2,0)","v":3.5},3.5524999999999998,3.605787499999999,3.6598743124999986,3.7147724271874978,3.77049401359531,3.8270514237992388,3.884457195156227,3.9427240530835701,4.0018649138798228,4.0618928875880203,4.1228212809018396,4.1846636001153668,4.2474335541170962,4.3111450574288517,4.3758122332902847,4.4414494167896379,4.5080711580414814,4.5756922254121033,4.6443276087932848,4.7139925229251824,4.7847024107690599,4.8564729469305945,4.9293200411345532,5.0032598417515715,5.0783087393778441,5.1544833704685109,5.2318006210255383,5.31027763034092,5.3899317947960341,5.4707807717179726,5.552842483293742,5.6361351205431474,5.7206771473512932,5.8064873045615624,5.8935846141299848,5.9819883833419345,6.0717182090920616,6.1627939822284423,6.2552358919618678]
["Total",null,{"$f":"C29*C30","v":56659.68},{"$f":"D29*D30","v":57222.027323999995},57789.95594519069,58363.521257946697,58942.779206431806,59527.786290055643,60118.599568984428,60715.276669706589,61317.87579065343,61926.455707875641,62541.075780776315,63161.795957900504,63788.676782782662,64421.779399851774,65061.165560395282,65706.897628582214,66359.03858754586,67017.652045527255,67682.802242079109,68354.554054331733,69032.973003320963,69718.125260378918,70410.07765358816,71108.897674300009,71814.65348371744,72527.413919543324,73247.248502694783,73974.227444084012,74708.421651466546,75449.902736357355,76198.743021015674,76955.015545499249,77718.794074788311,78490.153105980571,79269.167875557425,80055.914366722325,80850.469316812043,81652.910224781386,82463.315358762338,83281.763763698036]
["Property Tax"]
["Pre-Financing Costs",null,{"$f":"IF(C$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(D$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(E$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(F$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(G$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(H$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(I$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(J$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(K$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(L$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(M$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(N$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(O$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(P$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(Q$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(R$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(S$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(T$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(U$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(V$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(W$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(X$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(Y$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(Z$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AA$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AB$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AC$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AD$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AE$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AF$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AG$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AH$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AI$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AJ$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AK$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AL$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AM$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AN$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AO$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AP$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150}]
["% of Pre-Financing Costs Assessed",null,{"$f":"IF(D$2<=AnalysisPeriod,'Inputs & Results'!$J$7,0)","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95}]
["Assessed Value of Property For Tax Purposes",null,{"$f":"C33*C34","v":38215792.5},{"$f":"D33*D34","v":38215792.5},{"$f":"E33*E34","v":38215792.5},38215792.5,38215792.5,38215792.5,38215792.5,38215792.5,38215792.5,{"$f":"L33*L34","v":38215792.5},{"$f":"M33*M34","v":38215792.5},38215792.5,38215792.5,38215792.5,38215792.5,38215792.5,{"$f":"S33*S34","v":38215792.5},{"$f":"T33*T34","v":38215792.5},38215792.5,38215792.5,38215792.5,38215792.5,{"$f":"Y33*Y34","v":38215792.5},{"$f":"Z33*Z34","v":38215792.5},38215792.5,38215792.5,38215792.5,38215792.5,38215792.5,38215792.5,{"$f":"AG33*AG34","v":38215792.5},{"$f":"AH33*AH34","v":38215792.5},38215792.5,38215792.5,38215792.5,38215792.5,38215792.5,{"$f":"AN33*AN34","v":38215792.5},{"$f":"AO33*AO34","v":38215792.5},38215792.5]
["Assessed Value Annual Decline",null,1,{"$f":"MAX(C36-'Inputs & Results'!$J$9,0)","v":0.95},{"$f":"MAX(D36-'Inputs & Results'!$J$9,0)","v":0.89999999999999991},{"$f":"MAX(E36-'Inputs & Results'!$J$9,0)","v":0.84999999999999987},{"$f":"MAX(F36-'Inputs & Results'!$J$9,0)","v":0.79999999999999982},{"$f":"MAX(G36-'Inputs & Results'!$J$9,0)","v":0.74999999999999978},{"$f":"MAX(H36-'Inputs & Results'!$J$9,0)","v":0.69999999999999973},{"$f":"MAX(I36-'Inputs & Results'!$J$9,0)","v":0.64999999999999969},{"$f":"MAX(J36-'Inputs & Results'!$J$9,0)","v":0.59999999999999964},{"$f":"MAX(K36-'Inputs & Results'!$J$9,0)","v":0.5499999999999996},{"$f":"MAX(L36-'Inputs & Results'!$J$9,0)","v":0.49999999999999961},{"$f":"MAX(M36-'Inputs & Results'!$J$9,0)","v":0.44999999999999962},{"$f":"MAX(N36-'Inputs & Results'!$J$9,0)","v":0.39999999999999963},{"$f":"MAX(O36-'Inputs & Results'!$J$9,0)","v":0.34999999999999964},{"$f":"MAX(P36-'Inputs & Results'!$J$9,0)","v":0.29999999999999966},{"$f":"MAX(Q36-'Inputs & Results'!$J$9,0)","v":0.24999999999999967},{"$f":"MAX(R36-'Inputs & Results'!$J$9,0)","v":0.19999999999999968},{"$f":"MAX(S36-'Inputs & Results'!$J$9,0)","v":0.14999999999999969},{"$f":"MAX(T36-'Inputs & Results'!$J$9,0)","v":9.9999999999999686E-2},{"$f":"MAX(U36-'Inputs & Results'!$J$9,0)","v":4.9999999999999684E-2},{"$f":"MAX(V36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(W36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(X36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(Y36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(Z36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AA36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AB36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AC36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AD36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AE36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AF36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AG36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AH36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AI36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AJ36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AK36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AL36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AM36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AN36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AO36-'Inputs & Results'!$J$9,0)","v":0}]
["Net Assessed Value",null,{"$f":"C35*C36","v":38215792.5},{"$f":"D35*D36","v":36305002.875},{"$f":"E35*E36","v":34394213.25},32483423.624999996,30572633.999999993,28661844.374999993,26751054.749999989,24840265.124999989,22929475.499999985,{"$f":"L35*L36","v":21018685.874999985},{"$f":"M35*M36","v":19107896.249999985},17197106.624999985,15286316.999999985,13375527.374999987,11464737.749999987,9553948.124999987,{"$f":"S35*S36","v":7643158.4999999879},{"$f":"T35*T36","v":5732368.8749999879},3821579.2499999879,1910789.6249999879,0,0,{"$f":"Y35*Y36","v":0},{"$f":"Z35*Z36","v":0},0,0,0,0,0,0,{"$f":"AG35*AG36","v":0},{"$f":"AH35*AH36","v":0},0,0,0,0,0,{"$f":"AN35*AN36","v":0},{"$f":"AO35*AO36","v":0},0]
["Annual Property Tax Rate",null,{"$f":"PropertyTaxRate","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3]
["Property Tax",null,{"$f":"C37*C38","v":286618.44374999998},{"$f":"D37*D38","v":272287.52156249998},{"$f":"E37*E38","v":257956.59937499999},243625.67718749997,229294.75499999995,214963.83281249992,200632.9106249999,186301.98843749991,171971.06624999989,{"$f":"L37*L38","v":157640.14406249989},{"$f":"M37*M38","v":143309.22187499987},128978.29968749988,114647.37749999989,100316.45531249989,85985.5331249999,71654.610937499892,{"$f":"S37*S38","v":57323.688749999907},{"$f":"T37*T38","v":42992.766562499906},28661.84437499991,14330.922187499909,0,0,{"$f":"Y37*Y38","v":0},{"$f":"Z37*Z38","v":0},0,0,0,0,0,0,{"$f":"AG37*AG38","v":0},{"$f":"AH37*AH38","v":0},0,0,0,0,0,{"$f":"AN37*AN38","v":0},{"$f":"AO37*AO38","v":0},0]
["Insurance",null,{"$f":"IF(C$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^B$2,0)","v":201135.75},{"$f":"IF(D$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^C$2,0)","v":204152.78624999998},{"$f":"IF(E$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^D$2,0)","v":207215.07804374993},{"$f":"IF(F$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^E$2,0)","v":210323.30421440618},{"$f":"IF(G$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^F$2,0)","v":213478.15377762224},{"$f":"IF(H$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^G$2,0)","v":216680.32608428653},{"$f":"IF(I$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^H$2,0)","v":219930.53097555079},{"$f":"IF(J$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^I$2,0)","v":223229.488940184},{"$f":"IF(K$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^J$2,0)","v":226577.93127428676},{"$f":"IF(L$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^K$2,0)","v":229976.60024340104},{"$f":"IF(M$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^L$2,0)","v":233426.24924705201},{"$f":"IF(N$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^M$2,0)","v":236927.64298575779},{"$f":"IF(O$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^N$2,0)","v":240481.55763054409},{"$f":"IF(P$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^O$2,0)","v":244088.78099500225},{"$f":"IF(Q$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^P$2,0)","v":247750.1127099272},{"$f":"IF(R$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^Q$2,0)","v":251466.36440057607},{"$f":"IF(S$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^R$2,0)","v":255238.35986658468},{"$f":"IF(T$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^S$2,0)","v":259066.93526458342},{"$f":"IF(U$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^T$2,0)","v":262952.93929355213},{"$f":"IF(V$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^U$2,0)","v":266897.23338295543},{"$f":"IF(W$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^V$2,0)","v":270900.69188369968},{"$f":"IF(X$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^W$2,0)","v":274964.20226195513},{"$f":"IF(Y$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^X$2,0)","v":279088.66529588442},{"$f":"IF(Z$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^Y$2,0)","v":283274.99527532264},{"$f":"IF(AA$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^Z$2,0)","v":287524.12020445243},{"$f":"IF(AB$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AA$2,0)","v":291836.98200751923},{"$f":"IF(AC$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AB$2,0)","v":296214.53673763195},{"$f":"IF(AD$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AC$2,0)","v":300657.75478869642},{"$f":"IF(AE$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AD$2,0)","v":305167.62111052679},{"$f":"IF(AF$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AE$2,0)","v":309745.13542718469},{"$f":"IF(AG$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AF$2,0)","v":314391.31245859235},{"$f":"IF(AH$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AG$2,0)","v":319107.18214547122},{"$f":"IF(AI$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AH$2,0)","v":323893.78987765324},{"$f":"IF(AJ$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AI$2,0)","v":328752.19672581798},{"$f":"IF(AK$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AJ$2,0)","v":333683.4796767052},{"$f":"IF(AL$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AK$2,0)","v":338688.73187185579},{"$f":"IF(AM$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AL$2,0)","v":343769.06284993357},{"$f":"IF(AN$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AM$2,0)","v":348925.59879268252},{"$f":"IF(AO$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AN$2,0)","v":354159.48277457268},{"$f":"IF(AP$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AO$2,0)","v":359471.87501619122}]
["Total Expenses",null,{"$f":"C23+C27+C31+C39+C40","v":774413.87375000003},768862.33513649995,763479.25836394064,758268.03984735277,753232.14702389773,748375.11987734796,743700.57249589951,739212.19466405339,734913.7534893197,730809.09506451734,726902.14616645931,723196.91599182587,719697.49793105444,716408.07138108672,713332.90359783545,710476.35158925212,707842.8640498952,705436.98333792144,703263.34749544098,701326.69231319777,699631.8534405618,712514.69072933728,725649.3238749156,739040.90123082767,752694.67992276489,766616.0282006755,780810.42784255394,795283.47661107732,810040.89076425927,825088.507621328,840432.2881850499,856078.31982176169,872032.81900038943,888302.13409176958,904892.74822961341,921811.28223448794,939064.49760221504,956659.29955812439,974602.74017862557,992902.02158160089]
[]
["EBITDA",null,{"$f":"C20-C41","v":5186185.3867221233},5221241.891674961,5256275.9843702372,5291284.9913383592,5326266.1716661844,5361216.7154902499,5396133.7424567686,5431014.3001476275,5465855.362471683,5500653.8280204916,5535406.5183878206,5570110.176451995,5604761.4646203648,5639356.9630349623,5673893.1677385746,5708366.4888002714,5742773.2483995594,5777109.6788681578,5811371.9206885574,5845556.0204483094,5879657.9287491161,5899342.5758821797,5918936.6362063298,5938435.7593528181,5957835.4901307719,5977131.2661946267,5996318.415660006,6015392.1546668168,6034347.584888462,6053179.6909858752,6071883.3380052596,6090453.2687181877,6108884.100902834,6127170.3245649757,6145306.2990974821,6163286.2503768764,6181104.2677955758,6198754.3012283863,6216230.1579317786,10256240.499374447]
[]
["Cash Flow: Project"]
["Cash Flow from Operating Activities"]
["EBITDA",0,{"$f":"C43","v":5186185.3867221233},{"$f":"D43","v":5221241.891674961},5256275.9843702372,5291284.9913383592,5326266.1716661844,5361216.7154902499,5396133.7424567686,5431014.3001476275,5465855.362471683,5500653.8280204916,5535406.5183878206,5570110.176451995,5604761.4646203648,5639356.9630349623,5673893.1677385746,5708366.4888002714,5742773.2483995594,5777109.6788681578,5811371.9206885574,5845556.0204483094,5879657.9287491161,5899342.5758821797,5918936.6362063298,5938435.7593528181,5957835.4901307719,5977131.2661946267,5996318.415660006,6015392.1546668168,6034347.584888462,6053179.6909858752,6071883.3380052596,6090453.2687181877,6108884.100902834,6127170.3245649757,6145306.2990974821,6163286.2503768764,6181104.2677955758,6198754.3012283863,6216230.1579317786,10256240.499374447]
["Plus: Interest Earned",0,{"$f":"C705","v":6776.1213953125007},11022.150933383791,15269.654512563315,19518.661851482586,23769.203290216774,28021.309803623877,32275.013014975622,36530.345209886385,40787.339350546878,45046.029090269272,49306.448788350688,53568.63352526207,6297.3531068967268,11403.279000766337,16511.079658844716,21620.793204951438,26732.458565163892,31846.115485115948,36961.804547676074,42079.567191013273,47199.445727059538,52446.878929518141,57696.515345723783,62948.400023769842,6586.0784493241936,12847.040886474646,19110.392523059818,25376.182339503135,31644.460353062212,37915.277640280299,44188.686359931598,50464.739776471564,56743.492284003289,63024.999430771604,69309.317944196475,75596.50575645786,8216.8143540193832,8370.7688711335886,8527.773976562974,8687.8926888390088]
["Total",{"$f":"SUM(B47:B48)","v":0},{"$f":"SUM(C47:C48)","v":5192961.5081174355},5232264.0426083449,5271545.6388828009,5310803.6531898417,5350035.3749564011,5389238.0252938736,5428408.7554717446,5467544.6453575138,5506642.7018222297,5545699.8571107611,5584712.967176171,5623678.8099772567,5611058.8177272612,5650760.2420357289,5690404.2473974191,5729987.2820052225,5769505.7069647238,5808955.7943532737,5848333.7252362333,5887635.5876393225,5926857.3744761758,5951789.4548116978,5976633.1515520532,6001384.1593765877,5964421.5685800957,5989978.3070811015,6015428.8081830656,6040768.3370063202,6065992.0452415245,6091094.9686261555,6116072.0243651913,6140918.0084946593,6165627.5931868376,6190195.3239957476,6214615.6170416782,6238882.7561333347,6189321.082149595,6207125.0700995196,6224757.9319083411,10264928.392063286]
[]
["Cash Flows from Investing Activities"]
["(Purchase)/Sale of Property",{"$f":"-AEPFInstalledCostTotal+'Inputs & Results'!B180","v":-43210095.75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["(Increase)/Decrease in Reserve Accounts"]
["Working Capital Reserve Account",{"$f":"-B603-B604","v":-387206.93687500001},2775.7693067500368,2691.5383862796589,2605.6092582939309,2517.9464117275202,2428.5135732748895,2337.2736907242215,2244.1889159230632,2149.2205873668427,2052.3292124011787,1953.4744490290177,1852.6150873167207,1749.7090303857112,1644.7132749838638,1537.5838916256325,1428.2760042916634,1316.7437696784618,1202.9403559868806,1086.817921240232,968.3275911216042,847.41943631798495,-6441.4186443877406,-6567.316572789161,-6695.7886779560358,-6826.8893459686078,-6960.6741389553063,-7097.1998209392186,-7236.524384261691,-7378.7070765909739,-7523.8084285343648,-7671.8902818609495,-7823.015818355896,-7977.2495893138694,-8134.6575456900755,-8295.3070689219167,-8459.2670024372637,-8626.607683863549,-8797.4009779546759,-8971.7203102505882,-9149.6407014876604,496451.01079080044]
["Major Equipment Reserve 1",{"$f":"-B609-B610","v":0},{"$f":"-C609-C610","v":-245406.02862510949},-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,2699466.3148762044,-293411.90721039008,-293411.90721039008,-293411.90721039008,-293411.90721039008,-293411.90721039008,-293411.90721039008,-293411.90721039008,-293411.90721039008,-293411.90721039008,-293411.90721039008,-293411.90721039008,3227530.9793142909,-350808.60798392771,-350808.60798392771,-350808.60798392771,-350808.60798392771,-350808.60798392771,-350808.60798392771,-350808.60798392771,-350808.60798392771,-350808.60798392771,-350808.60798392771,-350808.60798392771,3858894.6878232048,0,0,0,0]
["Major Equipment Reserve 2",{"$f":"-B641-B642","v":0},{"$f":"-C641-C642","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]
["Major Equipment Reserve 3",{"$f":"-B673-B674","v":0},{"$f":"-C673-C674","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]
["Total",{"$f":"SUM(B54:B57)","v":-387206.93687500001},-242630.25931835946,-242714.49023882984,-242800.41936681556,-242888.08221338197,-242977.51505183461,-243068.75493438527,-243161.83970918643,-243256.80803774265,-243353.69941270832,-243452.55417608048,-243553.41353779277,2701216.02390659,-291767.19393540622,-291874.32331876445,-291983.63120609842,-292095.16344071162,-292208.9668544032,-292325.08928914985,-292443.57961926848,-292564.4877740721,-299853.32585477782,-299979.22378317924,-300107.69588834612,3220704.0899683223,-357769.28212288301,-357905.80780486693,-358045.1323681894,-358187.31506051868,-358332.41641246207,-358480.49826578866,-358631.6238022836,-358785.85757324158,-358943.26552961778,-359103.91505284962,-359267.87498636497,3850268.0801393413,-8797.4009779546759,-8971.7203102505882,-9149.6407014876604,496451.01079080044]
["Major Equipment Capital Spending"]
["Major Equipment Spending 1",{"$f":"B610","v":0},{"$f":"C610","v":0},0,0,0,0,0,0,0,0,0,0,-2944872.3435013141,0,0,0,0,0,0,0,0,0,0,0,-3520942.886524681,0,0,0,0,0,0,0,0,0,0,0,-4209703.2958071325,0,0,0,0]
["Major Equipment Spending 2",{"$f":"B642","v":0},{"$f":"C642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Major Equipment Spending 3",{"$f":"B674","v":0},{"$f":"C674","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B60:B62)","v":0},{"$f":"SUM(C60:C62)","v":0},0,0,0,0,0,0,0,0,0,0,-2944872.3435013141,0,0,0,0,0,0,0,0,0,0,0,-3520942.886524681,0,0,0,0,0,0,0,0,0,0,0,-4209703.2958071325,0,0,0,0]
["Total",{"$f":"B52+B58+B63","v":-43597302.686875001},-242630.25931835946,-242714.49023882984,-242800.41936681556,-242888.08221338197,-242977.51505183461,-243068.75493438527,-243161.83970918643,-243256.80803774265,-243353.69941270832,-243452.55417608048,-243553.41353779277,-243656.3195947241,-291767.19393540622,-291874.32331876445,-291983.63120609842,-292095.16344071162,-292208.9668544032,-292325.08928914985,-292443.57961926848,-292564.4877740721,-299853.32585477782,-299979.22378317924,-300107.69588834612,-300238.79655635869,-357769.28212288301,-357905.80780486693,-358045.1323681894,-358187.31506051868,-358332.41641246207,-358480.49826578866,-358631.6238022836,-358785.85757324158,-358943.26552961778,-359103.91505284962,-359267.87498636497,-359435.2156677912,-8797.4009779546759,-8971.7203102505882,-9149.6407014876604,496451.01079080044]
[]
["Cash Flows from Financing Activities"]
["Incentives"]
["IBI",{"$f":"'Inputs & Results'!B194+'Inputs & Results'!B195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CBI",{"$f":"'Inputs & Results'!B196","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]
["Total",{"$f":"SUM(B68:B69)","v":0},{"$f":"SUM(C68:C69)","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]
["Issuance of Equity",{"$f":"'Inputs & Results'!$B$192","v":43597302.686875001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B70:B71)","v":43597302.686875001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pre-Tax Cashflow",{"$f":"B49+B64+B72","v":0},4950331.2487990763,4989549.5523695154,5028745.2195159858,5067915.5709764594,5107057.8599045668,5146169.2703594882,5185246.9157625586,5224287.8373197708,5263289.0024095215,5302247.3029346811,5341159.5536383782,5380022.4903825326,5319291.6237918548,5358885.9187169643,5398420.6161913211,5437892.1185645107,5477296.740110321,5516630.7050641235,5555890.1456169644,5595071.0998652503,5627004.0486213975,5651810.2310285186,5676525.4556637071,5701145.3628202286,5606652.2864572126,5632072.4992762348,5657383.6758148763,5682581.0219458016,5707659.628829062,5732614.4703603666,5757440.4005629076,5782132.1509214174,5806684.32765722,5831091.4089428978,5855347.7420553137,5879447.540465543,6180523.6811716408,6198153.3497892693,6215608.2912068535,10761379.402854087]
[]
["Total Project Returns"]
["Total Project Returns: Pre-Tax"]
["Equity Investment",{"$f":"-B71","v":-43597302.686875001},{"$f":"-C71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Operating Cash Distributions/(Contributions)",{"$f":"B73","v":0},{"$f":"C73","v":4950331.2487990763},4989549.5523695154,5028745.2195159858,5067915.5709764594,5107057.8599045668,5146169.2703594882,5185246.9157625586,5224287.8373197708,5263289.0024095215,5302247.3029346811,5341159.5536383782,5380022.4903825326,5319291.6237918548,5358885.9187169643,5398420.6161913211,5437892.1185645107,5477296.740110321,5516630.7050641235,5555890.1456169644,5595071.0998652503,5627004.0486213975,5651810.2310285186,5676525.4556637071,5701145.3628202286,5606652.2864572126,5632072.4992762348,5657383.6758148763,5682581.0219458016,5707659.628829062,5732614.4703603666,5757440.4005629076,5782132.1509214174,5806684.32765722,5831091.4089428978,5855347.7420553137,5879447.540465543,6180523.6811716408,6198153.3497892693,6215608.2912068535,10761379.402854087]
["Total",{"$f":"SUM(B77:B78)","v":-43597302.686875001},{"$f":"SUM(C77:C78)","v":4950331.2487990763},4989549.5523695154,5028745.2195159858,5067915.5709764594,5107057.8599045668,5146169.2703594882,5185246.9157625586,5224287.8373197708,5263289.0024095215,5302247.3029346811,5341159.5536383782,5380022.4903825326,5319291.6237918548,5358885.9187169643,5398420.6161913211,5437892.1185645107,5477296.740110321,5516630.7050641235,5555890.1456169644,5595071.0998652503,5627004.0486213975,5651810.2310285186,5676525.4556637071,5701145.3628202286,5606652.2864572126,5632072.4992762348,5657383.6758148763,5682581.0219458016,5707659.628829062,5732614.4703603666,5757440.4005629076,5782132.1509214174,5806684.32765722,5831091.4089428978,5855347.7420553137,5879447.540465543,6180523.6811716408,6198153.3497892693,6215608.2912068535,10761379.402854087]
[]
["Cumulative IRR",{"$f":"ROUND(IF(ISERROR(IRR($B79:B$79)),0,IRR($B79:B$79)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B79:C$79)),0,IRR($B79:C$79)),4)","v":-0.88649999999999995},{"$f":"ROUND(IF(ISERROR(IRR($B79:D$79)),0,IRR($B79:D$79)),4)","v":-0.60019999999999996},{"$f":"ROUND(IF(ISERROR(IRR($B79:E$79)),0,IRR($B79:E$79)),4)","v":-0.38950000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B79:F$79)),0,IRR($B79:F$79)),4)","v":-0.25109999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B79:G$79)),0,IRR($B79:G$79)),4)","v":-0.15859999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B79:H$79)),0,IRR($B79:H$79)),4)","v":-9.4500000000000001E-2},{"$f":"ROUND(IF(ISERROR(IRR($B79:I$79)),0,IRR($B79:I$79)),4)","v":-4.87E-2},{"$f":"ROUND(IF(ISERROR(IRR($B79:J$79)),0,IRR($B79:J$79)),4)","v":-1.49E-2},{"$f":"ROUND(IF(ISERROR(IRR($B79:K$79)),0,IRR($B79:K$79)),4)","v":1.06E-2},{"$f":"ROUND(IF(ISERROR(IRR($B79:L$79)),0,IRR($B79:L$79)),4)","v":3.0200000000000001E-2},{"$f":"ROUND(IF(ISERROR(IRR($B79:M$79)),0,IRR($B79:M$79)),4)","v":4.5600000000000002E-2},{"$f":"ROUND(IF(ISERROR(IRR($B79:N$79)),0,IRR($B79:N$79)),4)","v":5.79E-2},{"$f":"ROUND(IF(ISERROR(IRR($B79:O$79)),0,IRR($B79:O$79)),4)","v":6.7599999999999993E-2},{"$f":"ROUND(IF(ISERROR(IRR($B79:P$79)),0,IRR($B79:P$79)),4)","v":7.5499999999999998E-2},{"$f":"ROUND(IF(ISERROR(IRR($B79:Q$79)),0,IRR($B79:Q$79)),4)","v":8.2000000000000003E-2},{"$f":"ROUND(IF(ISERROR(IRR($B79:R$79)),0,IRR($B79:R$79)),4)","v":8.7400000000000005E-2},{"$f":"ROUND(IF(ISERROR(IRR($B79:S$79)),0,IRR($B79:S$79)),4)","v":9.1999999999999998E-2},{"$f":"ROUND(IF(ISERROR(IRR($B79:T$79)),0,IRR($B79:T$79)),4)","v":9.5799999999999996E-2},{"$f":"ROUND(IF(ISERROR(IRR($B79:U$79)),0,IRR($B79:U$79)),4)","v":9.9000000000000005E-2},{"$f":"ROUND(IF(ISERROR(IRR($B79:V$79)),0,IRR($B79:V$79)),4)","v":0.1018},{"$f":"ROUND(IF(ISERROR(IRR($B79:W$79)),0,IRR($B79:W$79)),4)","v":0.1041},{"$f":"ROUND(IF(ISERROR(IRR($B79:X$79)),0,IRR($B79:X$79)),4)","v":0.1062},{"$f":"ROUND(IF(ISERROR(IRR($B79:Y$79)),0,IRR($B79:Y$79)),4)","v":0.1079},{"$f":"ROUND(IF(ISERROR(IRR($B79:Z$79)),0,IRR($B79:Z$79)),4)","v":0.1094},{"$f":"ROUND(IF(ISERROR(IRR($B79:AA$79)),0,IRR($B79:AA$79)),4)","v":0.11070000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B79:AB$79)),0,IRR($B79:AB$79)),4)","v":0.1118},{"$f":"ROUND(IF(ISERROR(IRR($B79:AC$79)),0,IRR($B79:AC$79)),4)","v":0.11269999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B79:AD$79)),0,IRR($B79:AD$79)),4)","v":0.11360000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B79:AE$79)),0,IRR($B79:AE$79)),4)","v":0.1143},{"$f":"ROUND(IF(ISERROR(IRR($B79:AF$79)),0,IRR($B79:AF$79)),4)","v":0.115},{"$f":"ROUND(IF(ISERROR(IRR($B79:AG$79)),0,IRR($B79:AG$79)),4)","v":0.11550000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B79:AH$79)),0,IRR($B79:AH$79)),4)","v":0.11600000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B79:AI$79)),0,IRR($B79:AI$79)),4)","v":0.11650000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B79:AJ$79)),0,IRR($B79:AJ$79)),4)","v":0.1169},{"$f":"ROUND(IF(ISERROR(IRR($B79:AK$79)),0,IRR($B79:AK$79)),4)","v":0.1172},{"$f":"ROUND(IF(ISERROR(IRR($B79:AL$79)),0,IRR($B79:AL$79)),4)","v":0.11749999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B79:AM$79)),0,IRR($B79:AM$79)),4)","v":0.1178},{"$f":"ROUND(IF(ISERROR(IRR($B79:AN$79)),0,IRR($B79:AN$79)),4)","v":0.11799999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B79:AO$79)),0,IRR($B79:AO$79)),4)","v":0.1183},{"$f":"ROUND(IF(ISERROR(IRR($B79:AP$79)),0,IRR($B79:AP$79)),4)","v":0.1186}]
["Cumulative NPV",{"$f":"B79","v":-43597302.686875001},{"$f":"NPV(DiscountRate,$C79:C79)+$B$79","v":-39013662.641690671},{"$f":"NPV(DiscountRate,$C79:D79)+$B$79","v":-34735928.114624903},{"$f":"NPV(DiscountRate,$C79:E79)+$B$79","v":-30743948.027497061},{"$f":"NPV(DiscountRate,$C79:F79)+$B$79","v":-27018878.79137738},{"$f":"NPV(DiscountRate,$C79:G79)+$B$79","v":-23543101.025647175},{"$f":"NPV(DiscountRate,$C79:H79)+$B$79","v":-20300141.456667438},{"$f":"NPV(DiscountRate,$C79:I79)+$B$79","v":-17274599.684257381},{"$f":"NPV(DiscountRate,$C79:J79)+$B$79","v":-14452079.522071388},{"$f":"NPV(DiscountRate,$C79:K79)+$B$79","v":-11819124.634901661},{"$f":"NPV(DiscountRate,$C79:L79)+$B$79","v":-9363158.2119677365},{"$f":"NPV(DiscountRate,$C79:M79)+$B$79","v":-7072426.4304245934},{"$f":"NPV(DiscountRate,$C79:N79)+$B$79","v":-4935945.4776688144},{"$f":"NPV(DiscountRate,$C79:O79)+$B$79","v":-2980052.98687426},{"$f":"NPV(DiscountRate,$C79:P79)+$B$79","v":-1155561.1064414978},{"$f":"NPV(DiscountRate,$C79:Q79)+$B$79","v":546246.21272966266},{"$f":"NPV(DiscountRate,$C79:R79)+$B$79","v":2133515.0857637823},{"$f":"NPV(DiscountRate,$C79:S79)+$B$79","v":3613858.3324685916},{"$f":"NPV(DiscountRate,$C79:T79)+$B$79","v":4994389.8104029074},{"$f":"NPV(DiscountRate,$C79:U79)+$B$79","v":6281756.5833809674},{"$f":"NPV(DiscountRate,$C79:V79)+$B$79","v":7482169.0581553057},{"$f":"NPV(DiscountRate,$C79:W79)+$B$79","v":8600005.7541618645},{"$f":"NPV(DiscountRate,$C79:X79)+$B$79","v":9639602.5937152579},{"$f":"NPV(DiscountRate,$C79:Y79)+$B$79","v":10606401.640478447},{"$f":"NPV(DiscountRate,$C79:Z79)+$B$79","v":11505468.486080065},{"$f":"NPV(DiscountRate,$C79:AA79)+$B$79","v":12324140.106523737},{"$f":"NPV(DiscountRate,$C79:AB79)+$B$79","v":13085606.242321841},{"$f":"NPV(DiscountRate,$C79:AC79)+$B$79","v":13793836.104831278},{"$f":"NPV(DiscountRate,$C79:AD79)+$B$79","v":14452525.214185171},{"$f":"NPV(DiscountRate,$C79:AE79)+$B$79","v":15065114.162321605},{"$f":"NPV(DiscountRate,$C79:AF79)+$B$79","v":15634806.096922413},{"$f":"NPV(DiscountRate,$C79:AG79)+$B$79","v":16164583.012961671},{"$f":"NPV(DiscountRate,$C79:AH79)+$B$79","v":16657220.932722487},{"$f":"NPV(DiscountRate,$C79:AI79)+$B$79","v":17115304.049689941},{"$f":"NPV(DiscountRate,$C79:AJ79)+$B$79","v":17541237.906642966},{"$f":"NPV(DiscountRate,$C79:AK79)+$B$79","v":17937261.673523024},{"$f":"NPV(DiscountRate,$C79:AL79)+$B$79","v":18305459.58623106},{"$f":"NPV(DiscountRate,$C79:AM79)+$B$79","v":18663841.695986748},{"$f":"NPV(DiscountRate,$C79:AN79)+$B$79","v":18996623.528178498},{"$f":"NPV(DiscountRate,$C79:AO79)+$B$79","v":19305622.59890566},{"$f":"NPV(DiscountRate,$C79:AP79)+$B$79","v":19800978.936417602}]
[]
["Total Project Returns: After-Tax"]
["Cash"]
["Equity Investment",{"$f":"B77","v":-43597302.686875001},{"$f":"C77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Operating Cash Distributions/(Contributions)",{"$f":"B78","v":0},4950331.2487990763,4989549.5523695154,5028745.2195159858,5067915.5709764594,5107057.8599045668,5146169.2703594882,5185246.9157625586,5224287.8373197708,5263289.0024095215,5302247.3029346811,5341159.5536383782,5380022.4903825326,5319291.6237918548,5358885.9187169643,5398420.6161913211,5437892.1185645107,5477296.740110321,5516630.7050641235,5555890.1456169644,5595071.0998652503,5627004.0486213975,5651810.2310285186,5676525.4556637071,5701145.3628202286,5606652.2864572126,5632072.4992762348,5657383.6758148763,5682581.0219458016,5707659.628829062,5732614.4703603666,5757440.4005629076,5782132.1509214174,5806684.32765722,5831091.4089428978,5855347.7420553137,5879447.540465543,6180523.6811716408,6198153.3497892693,6215608.2912068535,10761379.402854087]
["Total ",{"$f":"SUM(B86:B87)","v":-43597302.686875001},{"$f":"SUM(C86:C87)","v":4950331.2487990763},4989549.5523695154,5028745.2195159858,5067915.5709764594,5107057.8599045668,5146169.2703594882,5185246.9157625586,5224287.8373197708,5263289.0024095215,5302247.3029346811,5341159.5536383782,5380022.4903825326,5319291.6237918548,5358885.9187169643,5398420.6161913211,5437892.1185645107,5477296.740110321,5516630.7050641235,5555890.1456169644,5595071.0998652503,5627004.0486213975,5651810.2310285186,5676525.4556637071,5701145.3628202286,5606652.2864572126,5632072.4992762348,5657383.6758148763,5682581.0219458016,5707659.628829062,5732614.4703603666,5757440.4005629076,5782132.1509214174,5806684.32765722,5831091.4089428978,5855347.7420553137,5879447.540465543,6180523.6811716408,6198153.3497892693,6215608.2912068535,10761379.402854087]
["Investment Tax Credit"]
["State",0,{"$f":"I288+K288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal",0,{"$f":"I422+K422","v":12032855.541577501},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B90:B91)","v":0},{"$f":"SUM(C90:C91)","v":12032855.541577501},{"$f":"SUM(D90:D91)","v":0},{"$f":"SUM(E90:E91)","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]
["Production Tax Credit"]
["State",{"$f":"B552","v":0},{"$f":"C552","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,{"$f":"AP552","v":0}]
["Federal",{"$f":"B558","v":0},{"$f":"C558","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP558","v":0}]
["Total",{"$f":"SUM(B94:B95)","v":0},{"$f":"SUM(C94:C95)","v":0},{"$f":"SUM(D94:D95)","v":0},{"$f":"SUM(E94:E95)","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]
["Tax Benefit/(Liability)"]
["State",{"$f":"B237","v":0},{"$f":"C237","v":94359.327574732306},{"$f":"D237","v":321984.05751781247},79466.517326909743,-67007.614666668786,-69442.311229147934,-179857.14276192526,-290137.13791947288,-292293.20864066179,-294436.40819127788,-296591.74528709042,-298730.27278574463,-268486.99191623321,-248349.54132043145,-271272.21451058978,-285884.58202948893,-290327.61874006852,-304089.26394926017,-315588.37433984264,-317754.16053840541,-319915.76297057531,-323871.34998243582,-327041.00313672307,-328407.40645744262,-291038.34013602056,-265767.1745911506,-291960.2331298397,-308232.47344312794,-309626.14752840699,-322167.79854585341,-334702.80639651825,-336076.54446216521,-337443.07358928595,-338802.10074735578,-340153.32594184583,-341496.44205937203,-296524.39845553465,-266014.46463410195,-296629.99517382996,-315381.58929480449,-537744.67304228665]
["Federal",{"$f":"B275","v":0},{"$f":"C275","v":567442.68355168565},{"$f":"D275","v":1936295.0368002993},477882.73828864348,-402959.42820001277,-417600.80798255774,-1081595.4539728505,-1744779.2430339209,-1757745.0683254341,-1770633.4910775481,-1783594.9046128208,-1796455.2313433641,-1614583.1377508026,-1493483.8325769582,-1631332.4536250464,-1719205.9182955176,-1745924.7254232299,-1828682.2554766873,-1897833.7238709626,-1910857.9745105014,-1923857.0655003232,-1947644.5273943753,-1966705.6688631119,-1974922.7215599844,-1750198.7454543416,-1598227.1453822372,-1755742.6746853541,-1853598.0107511738,-1861979.0599094653,-1937399.9885280184,-2012780.9675572438,-2021042.12874293,-2029259.9379937514,-2037432.6331306892,-2045558.4100957364,-2053635.4220206779,-1783189.9052576015,-1599714.2577768948,-1783824.9255226231,-1896590.1938046652,-3233800.9201588421]
["Total",{"$f":"SUM(B98:B99)","v":0},{"$f":"SUM(C98:C99)","v":661802.0111264179},{"$f":"SUM(D98:D99)","v":2258279.0943181119},{"$f":"SUM(E98:E99)","v":557349.25561555324},-469967.04286668159,-487043.11921170569,-1261452.5967347757,-2034916.3809533939,-2050038.2769660959,-2065069.899268826,-2080186.6498999111,-2095185.5041291087,-1883070.1296670358,-1741833.3738973897,-1902604.6681356363,-2005090.5003250064,-2036252.3441632984,-2132771.5194259477,-2213422.0982108051,-2228612.1350489068,-2243772.8284708983,-2271515.8773768111,-2293746.6719998349,-2303330.1280174269,-2041237.0855903621,-1863994.3199733878,-2047702.9078151938,-2161830.484194302,-2171605.2074378724,-2259567.7870738716,-2347483.7739537619,-2357118.6732050953,-2366703.0115830372,-2376234.7338780449,-2385711.7360375822,-2395131.86408005,-2079714.3037131361,-1865728.7224109969,-2080454.9206964532,-2211971.7830994697,-3771545.5932011288]
["Total",{"$f":"B88+B92+B96+B100","v":-43597302.686875001},{"$f":"C88+C92+C96+C100","v":17644988.801502995},7247828.6466876268,5586094.4751315387,4597948.5281097777,4620014.7406928614,3884716.6736247125,3150330.5348091647,3174249.5603536749,3198219.1031406955,3222060.6530347699,3245974.0495092692,3496952.3607154968,3577458.2498944653,3456281.2505813278,3393330.1158663146,3401639.7744012121,3344525.2206843733,3303208.6068533184,3327278.0105680577,3351298.271394352,3355488.1712445864,3358063.5590286837,3373195.3276462802,3659908.2772298665,3742657.9664838249,3584369.591461041,3495553.1916205743,3510975.8145079291,3448091.8417551904,3385130.6964066047,3400321.7273578122,3415429.1393383802,3430449.5937791751,3445379.6729053156,3460215.8779752636,3799733.2367524067,4314794.9587606434,4117698.4290928161,4003636.5081073837,6989833.8096529581]
[]
["Cumulative IRR",{"$f":"ROUND(IF(ISERROR(IRR($B101:B101)),0,IRR($B101:B101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:C101)),0,IRR($B101:C101)),4)","v":-0.59530000000000005},{"$f":"ROUND(IF(ISERROR(IRR($B101:D101)),0,IRR($B101:D101)),4)","v":-0.34239999999999998},{"$f":"ROUND(IF(ISERROR(IRR($B101:E101)),0,IRR($B101:E101)),4)","v":-0.19270000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B101:F101)),0,IRR($B101:F101)),4)","v":-0.1038},{"$f":"ROUND(IF(ISERROR(IRR($B101:G101)),0,IRR($B101:G101)),4)","v":-3.9600000000000003E-2},{"$f":"ROUND(IF(ISERROR(IRR($B101:H101)),0,IRR($B101:H101)),4)","v":-1E-4},{"$f":"ROUND(IF(ISERROR(IRR($B101:I101)),0,IRR($B101:I101)),4)","v":2.46E-2},{"$f":"ROUND(IF(ISERROR(IRR($B101:J101)),0,IRR($B101:J101)),4)","v":4.4299999999999999E-2},{"$f":"ROUND(IF(ISERROR(IRR($B101:K101)),0,IRR($B101:K101)),4)","v":0.06},{"$f":"ROUND(IF(ISERROR(IRR($B101:L101)),0,IRR($B101:L101)),4)","v":7.2599999999999998E-2},{"$f":"ROUND(IF(ISERROR(IRR($B101:M101)),0,IRR($B101:M101)),4)","v":8.2799999999999999E-2},{"$f":"ROUND(IF(ISERROR(IRR($B101:N101)),0,IRR($B101:N101)),4)","v":9.1600000000000001E-2},{"$f":"ROUND(IF(ISERROR(IRR($B101:O101)),0,IRR($B101:O101)),4)","v":9.8799999999999999E-2},{"$f":"ROUND(IF(ISERROR(IRR($B101:P101)),0,IRR($B101:P101)),4)","v":0.1045},{"$f":"ROUND(IF(ISERROR(IRR($B101:Q101)),0,IRR($B101:Q101)),4)","v":0.1091},{"$f":"ROUND(IF(ISERROR(IRR($B101:R101)),0,IRR($B101:R101)),4)","v":0.1129},{"$f":"ROUND(IF(ISERROR(IRR($B101:S101)),0,IRR($B101:S101)),4)","v":0.11609999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B101:T101)),0,IRR($B101:T101)),4)","v":0.1187},{"$f":"ROUND(IF(ISERROR(IRR($B101:U101)),0,IRR($B101:U101)),4)","v":0.12089999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B101:V101)),0,IRR($B101:V101)),4)","v":0.12280000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B101:W101)),0,IRR($B101:W101)),4)","v":0.1244},{"$f":"ROUND(IF(ISERROR(IRR($B101:X101)),0,IRR($B101:X101)),4)","v":0.12570000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B101:Y101)),0,IRR($B101:Y101)),4)","v":0.12690000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B101:Z101)),0,IRR($B101:Z101)),4)","v":0.128},{"$f":"ROUND(IF(ISERROR(IRR($B101:AA101)),0,IRR($B101:AA101)),4)","v":0.12889999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B101:AB101)),0,IRR($B101:AB101)),4)","v":0.12970000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B101:AC101)),0,IRR($B101:AC101)),4)","v":0.13039999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B101:AD101)),0,IRR($B101:AD101)),4)","v":0.13100000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B101:AE101)),0,IRR($B101:AE101)),4)","v":0.13150000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B101:AF101)),0,IRR($B101:AF101)),4)","v":0.13189999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B101:AG101)),0,IRR($B101:AG101)),4)","v":0.13220000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B101:AH101)),0,IRR($B101:AH101)),4)","v":0.1326},{"$f":"ROUND(IF(ISERROR(IRR($B101:AI101)),0,IRR($B101:AI101)),4)","v":0.1328},{"$f":"ROUND(IF(ISERROR(IRR($B101:AJ101)),0,IRR($B101:AJ101)),4)","v":0.1331},{"$f":"ROUND(IF(ISERROR(IRR($B101:AK101)),0,IRR($B101:AK101)),4)","v":0.1333},{"$f":"ROUND(IF(ISERROR(IRR($B101:AL101)),0,IRR($B101:AL101)),4)","v":0.13350000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B101:AM101)),0,IRR($B101:AM101)),4)","v":0.13370000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B101:AN101)),0,IRR($B101:AN101)),4)","v":0.13389999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B101:AO101)),0,IRR($B101:AO101)),4)","v":0.13400000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B101:AP101)),0,IRR($B101:AP101)),4)","v":0.13420000000000001}]
["Cumulative NPV",{"$f":"B101","v":-43597302.686875001},{"$f":"NPV(DiscountRate,$C101:C101)+$B101","v":-27259350.092890747},{"$f":"NPV(DiscountRate,$C101:D101)+$B101","v":-21045505.231190108},{"$f":"NPV(DiscountRate,$C101:E101)+$B101","v":-16611083.335446049},{"$f":"NPV(DiscountRate,$C101:F101)+$B101","v":-13231453.905663848},{"$f":"NPV(DiscountRate,$C101:G101)+$B101","v":-10087149.503100034},{"$f":"NPV(DiscountRate,$C101:H101)+$B101","v":-7639119.0463353768},{"$f":"NPV(DiscountRate,$C101:I101)+$B101","v":-5800931.437373206},{"$f":"NPV(DiscountRate,$C101:J101)+$B101","v":-4085983.168270044},{"$f":"NPV(DiscountRate,$C101:K101)+$B101","v":-2486077.3652638122},{"$f":"NPV(DiscountRate,$C101:L101)+$B101","v":-993639.85256422311},{"$f":"NPV(DiscountRate,$C101:M101)+$B101","v":398502.77912518382},{"$f":"NPV(DiscountRate,$C101:N101)+$B101","v":1787190.6748948917},{"$f":"NPV(DiscountRate,$C101:O101)+$B101","v":3102614.6489825696},{"$f":"NPV(DiscountRate,$C101:P101)+$B101","v":4279343.7627994642},{"$f":"NPV(DiscountRate,$C101:Q101)+$B101","v":5349062.9340372607},{"$f":"NPV(DiscountRate,$C101:R101)+$B101","v":6341969.1582613587},{"$f":"NPV(DiscountRate,$C101:S101)+$B101","v":7245890.4827383533},{"$f":"NPV(DiscountRate,$C101:T101)+$B101","v":8072515.2295713127},{"$f":"NPV(DiscountRate,$C101:U101)+$B101","v":8843485.6848898083},{"$f":"NPV(DiscountRate,$C101:V101)+$B101","v":9562500.7214937806},{"$f":"NPV(DiscountRate,$C101:W101)+$B101","v":10229087.732703082},{"$f":"NPV(DiscountRate,$C101:X101)+$B101","v":10846771.646402061},{"$f":"NPV(DiscountRate,$C101:Y101)+$B101","v":11421278.36759726},{"$f":"NPV(DiscountRate,$C101:Z101)+$B101","v":11998443.477516957},{"$f":"NPV(DiscountRate,$C101:AA101)+$B101","v":12544938.552588552},{"$f":"NPV(DiscountRate,$C101:AB101)+$B101","v":13029551.643494755},{"$f":"NPV(DiscountRate,$C101:AC101)+$B101","v":13467148.825895377},{"$f":"NPV(DiscountRate,$C101:AD101)+$B101","v":13874119.095793858},{"$f":"NPV(DiscountRate,$C101:AE101)+$B101","v":14244194.238983855},{"$f":"NPV(DiscountRate,$C101:AF101)+$B101","v":14580599.497925192},{"$f":"NPV(DiscountRate,$C101:AG101)+$B101","v":14893483.66743996},{"$f":"NPV(DiscountRate,$C101:AH101)+$B101","v":15184478.383986868},{"$f":"NPV(DiscountRate,$C101:AI101)+$B101","v":15455102.883933142},{"$f":"NPV(DiscountRate,$C101:AJ101)+$B101","v":15706771.69682423},{"$f":"NPV(DiscountRate,$C101:AK101)+$B101","v":15940801.815372393},{"$f":"NPV(DiscountRate,$C101:AL101)+$B101","v":16178758.500416443},{"$f":"NPV(DiscountRate,$C101:AM101)+$B101","v":16428954.988651678},{"$f":"NPV(DiscountRate,$C101:AN101)+$B101","v":16650036.19628156},{"$f":"NPV(DiscountRate,$C101:AO101)+$B101","v":16849070.61134994},{"$f":"NPV(DiscountRate,$C101:AP101)+$B101","v":17170819.185222216}]
[]
["Negative Net Benefit"]
["Years with Negative Net Benefit",{"$f":"SUM(C107:AP107)","v":0},{"$f":"IF(C101<0,1,0)","v":0},{"$f":"IF(D101<0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["First Year with Negative Net Benefit",{"$f":"IF(B107>0,SUM(C108:AP108),\"N/A\")","v":"N/A"},{"$f":"IF(AND(B101>=0,C101<0),C$2,0)","v":0},{"$f":"IF(AND(C101>=0,D101<0),D$2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["LCOE"]
["Annual PPA Revenue",{"$f":"SUM(C111:AP111)","v":262949308.42679879},{"$f":"C12","v":5960599.2604721235},5990104.2268114612,6019755.242734178,6049553.0311857117,6079498.3186900821,6109591.8353675976,6139834.3149526678,6170226.4948116811,6200769.1159610022,6231462.9230850087,6262308.6645542802,6293307.092443821,6324458.9625514196,6355765.0344160488,6387226.07133641,6418842.8403895237,6450616.1124494541,6482546.6622060789,6514635.2681839988,6546882.7127615074,6579289.7821896784,6611857.2666115165,6644585.9600812458,6677476.660583646,6710530.170053537,6743747.2943953024,6777128.8435025597,6810675.6312778946,6844388.4756527217,6878268.1986072036,6912315.6261903094,6946531.5885399496,6980916.9199032234,7015472.458656745,7050199.0473270956,7085097.5326113645,7120168.7653977908,7155413.6007865109,7190832.8981104037,7226427.5209560487]
["Generation (kWh)",{"$f":"SUM(C112:AP112)","v":588224217.44537127},{"$f":"C5","v":16188480},16107537.6,16026999.912,15946864.91244,15867130.587877801,15787794.934938412,15708855.96026372,15630311.680462401,15552160.12206009,15474399.321449788,15397027.324842541,15320042.188218327,15243441.977277236,15167224.767390851,15091388.643553898,15015931.700336127,14940852.041834446,14866147.781625275,14791817.042717148,14717857.957503561,14644268.667716045,14571047.324377464,14498192.087755578,14425701.127316799,14353572.621680215,14281804.758571815,14210395.734778956,14139343.75610506,14068647.037324537,13998303.802137915,13928312.283127224,13858670.721711587,13789377.368103029,13720430.481262514,13651828.328856202,13583569.187211921,13515651.341275861,13448073.084569484,13380832.719146635,13313928.555550903]
[]
["NPV - Annual Payments ($)",{"$f":"NPV(DiscountRate,C111:AP111)","v":74967534.886071458}]
["NPV - Generation (kWh)",{"$f":"NPV(DiscountRate,C112:AP112)","v":183278725.94683611}]
["LCOE ($/kWh)",{"$f":"B114/B115","v":0.40903566138831293}]
[]
["Partner Returns"]
["Tax Investor: Pre-Tax"]
["Equity Investment",{"$f":"B129","v":-26158381.612124998},{"$f":"C129","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]
["Operating Cash Distributions/(Contributions)",{"$f":"B130","v":0},0,0,0,5067915.5709764594,5107057.8599045668,5146169.2703594882,5185246.9157625586,5224287.8373197708,526328.90024095215,530224.73029346811,534115.95536383789,538002.24903825333,531929.16237918555,535888.59187169641,539842.06161913218,543789.21185645112,547729.6740110321,551663.07050641242,555589.01456169644,559507.10998652503,562700.40486213972,565181.02310285193,567652.54556637071,570114.53628202283,560665.22864572133,563207.24992762355,565738.36758148763,568258.10219458013,570765.9628829062,573261.44703603664,575744.0400562908,578213.21509214176,580668.43276572204,583109.14089428983,585534.77420553134,587944.75404655433,618052.36811716412,619815.33497892693,621560.82912068535,1076137.9402854086]
["Total",{"$f":"SUM(B120:B121)","v":-26158381.612124998},{"$f":"SUM(C120:C121)","v":0},0,0,5067915.5709764594,5107057.8599045668,5146169.2703594882,5185246.9157625586,5224287.8373197708,526328.90024095215,530224.73029346811,534115.95536383789,538002.24903825333,531929.16237918555,535888.59187169641,539842.06161913218,543789.21185645112,547729.6740110321,551663.07050641242,555589.01456169644,559507.10998652503,562700.40486213972,565181.02310285193,567652.54556637071,570114.53628202283,560665.22864572133,563207.24992762355,565738.36758148763,568258.10219458013,570765.9628829062,573261.44703603664,575744.0400562908,578213.21509214176,580668.43276572204,583109.14089428983,585534.77420553134,587944.75404655433,618052.36811716412,619815.33497892693,621560.82912068535,1076137.9402854086]
[]
["Cumulative IRR",{"$f":"ROUND(IF(ISERROR(IRR($B122:B122)),0,IRR($B122:B122)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B122:C122)),0,IRR($B122:C122)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B122:D122)),0,IRR($B122:D122)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B122:E122)),0,IRR($B122:E122)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B122:F122)),0,IRR($B122:F122)),4)","v":-0.33660000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B122:G122)),0,IRR($B122:G122)),4)","v":-0.18820000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B122:H122)),0,IRR($B122:H122)),4)","v":-0.1007},{"$f":"ROUND(IF(ISERROR(IRR($B122:I122)),0,IRR($B122:I122)),4)","v":-4.2999999999999997E-2},{"$f":"ROUND(IF(ISERROR(IRR($B122:J122)),0,IRR($B122:J122)),4)","v":-2.7000000000000001E-3},{"$f":"ROUND(IF(ISERROR(IRR($B122:K122)),0,IRR($B122:K122)),4)","v":5.9999999999999995E-4},{"$f":"ROUND(IF(ISERROR(IRR($B122:L122)),0,IRR($B122:L122)),4)","v":3.8999999999999998E-3},{"$f":"ROUND(IF(ISERROR(IRR($B122:M122)),0,IRR($B122:M122)),4)","v":7.0000000000000001E-3},{"$f":"ROUND(IF(ISERROR(IRR($B122:N122)),0,IRR($B122:N122)),4)","v":0.01},{"$f":"ROUND(IF(ISERROR(IRR($B122:O122)),0,IRR($B122:O122)),4)","v":1.2800000000000001E-2},{"$f":"ROUND(IF(ISERROR(IRR($B122:P122)),0,IRR($B122:P122)),4)","v":1.54E-2},{"$f":"ROUND(IF(ISERROR(IRR($B122:Q122)),0,IRR($B122:Q122)),4)","v":1.7899999999999999E-2},{"$f":"ROUND(IF(ISERROR(IRR($B122:R122)),0,IRR($B122:R122)),4)","v":2.0199999999999999E-2},{"$f":"ROUND(IF(ISERROR(IRR($B122:S122)),0,IRR($B122:S122)),4)","v":2.24E-2},{"$f":"ROUND(IF(ISERROR(IRR($B122:T122)),0,IRR($B122:T122)),4)","v":2.4400000000000002E-2},{"$f":"ROUND(IF(ISERROR(IRR($B122:U122)),0,IRR($B122:U122)),4)","v":2.63E-2},{"$f":"ROUND(IF(ISERROR(IRR($B122:V122)),0,IRR($B122:V122)),4)","v":2.81E-2},{"$f":"ROUND(IF(ISERROR(IRR($B122:W122)),0,IRR($B122:W122)),4)","v":2.9700000000000001E-2},{"$f":"ROUND(IF(ISERROR(IRR($B122:X122)),0,IRR($B122:X122)),4)","v":3.1199999999999999E-2},{"$f":"ROUND(IF(ISERROR(IRR($B122:Y122)),0,IRR($B122:Y122)),4)","v":3.27E-2},{"$f":"ROUND(IF(ISERROR(IRR($B122:Z122)),0,IRR($B122:Z122)),4)","v":3.4000000000000002E-2},{"$f":"ROUND(IF(ISERROR(IRR($B122:AA122)),0,IRR($B122:AA122)),4)","v":3.5200000000000002E-2},{"$f":"ROUND(IF(ISERROR(IRR($B122:AB122)),0,IRR($B122:AB122)),4)","v":3.6299999999999999E-2},{"$f":"ROUND(IF(ISERROR(IRR($B122:AC122)),0,IRR($B122:AC122)),4)","v":3.73E-2},{"$f":"ROUND(IF(ISERROR(IRR($B122:AD122)),0,IRR($B122:AD122)),4)","v":3.8300000000000001E-2},{"$f":"ROUND(IF(ISERROR(IRR($B122:AE122)),0,IRR($B122:AE122)),4)","v":3.9199999999999999E-2},{"$f":"ROUND(IF(ISERROR(IRR($B122:AF122)),0,IRR($B122:AF122)),4)","v":0.04},{"$f":"ROUND(IF(ISERROR(IRR($B122:AG122)),0,IRR($B122:AG122)),4)","v":4.0800000000000003E-2},{"$f":"ROUND(IF(ISERROR(IRR($B122:AH122)),0,IRR($B122:AH122)),4)","v":4.1500000000000002E-2},{"$f":"ROUND(IF(ISERROR(IRR($B122:AI122)),0,IRR($B122:AI122)),4)","v":4.2099999999999999E-2},{"$f":"ROUND(IF(ISERROR(IRR($B122:AJ122)),0,IRR($B122:AJ122)),4)","v":4.2799999999999998E-2},{"$f":"ROUND(IF(ISERROR(IRR($B122:AK122)),0,IRR($B122:AK122)),4)","v":4.3400000000000001E-2},{"$f":"ROUND(IF(ISERROR(IRR($B122:AL122)),0,IRR($B122:AL122)),4)","v":4.3900000000000002E-2},{"$f":"ROUND(IF(ISERROR(IRR($B122:AM122)),0,IRR($B122:AM122)),4)","v":4.4400000000000002E-2},{"$f":"ROUND(IF(ISERROR(IRR($B122:AN122)),0,IRR($B122:AN122)),4)","v":4.4900000000000002E-2},{"$f":"ROUND(IF(ISERROR(IRR($B122:AO122)),0,IRR($B122:AO122)),4)","v":4.5400000000000003E-2},{"$f":"ROUND(IF(ISERROR(IRR($B122:AP122)),0,IRR($B122:AP122)),4)","v":4.6100000000000002E-2}]
["Cumulative NPV",{"$f":"B122","v":-26158381.612124998},{"$f":"NPV(DiscountRate,$C122:C122)+$B$122","v":-26158381.612124998},{"$f":"NPV(DiscountRate,$C122:D122)+$B$122","v":-26158381.612124998},{"$f":"NPV(DiscountRate,$C122:E122)+$B$122","v":-26158381.612124998},{"$f":"NPV(DiscountRate,$C122:F122)+$B$122","v":-22433312.376005318},{"$f":"NPV(DiscountRate,$C122:G122)+$B$122","v":-18957534.610275112},{"$f":"NPV(DiscountRate,$C122:H122)+$B$122","v":-15714575.041295374},{"$f":"NPV(DiscountRate,$C122:I122)+$B$122","v":-12689033.268885318},{"$f":"NPV(DiscountRate,$C122:J122)+$B$122","v":-9866513.1066993233},{"$f":"NPV(DiscountRate,$C122:K122)+$B$122","v":-9603217.6179823522},{"$f":"NPV(DiscountRate,$C122:L122)+$B$122","v":-9357620.9756889604},{"$f":"NPV(DiscountRate,$C122:M122)+$B$122","v":-9128547.7975346483},{"$f":"NPV(DiscountRate,$C122:N122)+$B$122","v":-8914899.7022590674},{"$f":"NPV(DiscountRate,$C122:O122)+$B$122","v":-8719310.4531796128},{"$f":"NPV(DiscountRate,$C122:P122)+$B$122","v":-8536861.265136335},{"$f":"NPV(DiscountRate,$C122:Q122)+$B$122","v":-8366680.5332192183},{"$f":"NPV(DiscountRate,$C122:R122)+$B$122","v":-8207953.6459158063},{"$f":"NPV(DiscountRate,$C122:S122)+$B$122","v":-8059919.3212453276},{"$f":"NPV(DiscountRate,$C122:T122)+$B$122","v":-7921866.1734518968},{"$f":"NPV(DiscountRate,$C122:U122)+$B$122","v":-7793129.4961540923},{"$f":"NPV(DiscountRate,$C122:V122)+$B$122","v":-7673088.2486766577},{"$f":"NPV(DiscountRate,$C122:W122)+$B$122","v":-7561304.5790759996},{"$f":"NPV(DiscountRate,$C122:X122)+$B$122","v":-7457344.8951206617},{"$f":"NPV(DiscountRate,$C122:Y122)+$B$122","v":-7360664.9904443398},{"$f":"NPV(DiscountRate,$C122:Z122)+$B$122","v":-7270758.3058841787},{"$f":"NPV(DiscountRate,$C122:AA122)+$B$122","v":-7188891.14383981},{"$f":"NPV(DiscountRate,$C122:AB122)+$B$122","v":-7112744.5302600041},{"$f":"NPV(DiscountRate,$C122:AC122)+$B$122","v":-7041921.5440090597},{"$f":"NPV(DiscountRate,$C122:AD122)+$B$122","v":-6976052.6330736689},{"$f":"NPV(DiscountRate,$C122:AE122)+$B$122","v":-6914793.738260027},{"$f":"NPV(DiscountRate,$C122:AF122)+$B$122","v":-6857824.5447999425},{"$f":"NPV(DiscountRate,$C122:AG122)+$B$122","v":-6804846.8531960174},{"$f":"NPV(DiscountRate,$C122:AH122)+$B$122","v":-6755583.0612199381},{"$f":"NPV(DiscountRate,$C122:AI122)+$B$122","v":-6709774.7495231889},{"$f":"NPV(DiscountRate,$C122:AJ122)+$B$122","v":-6667181.3638278842},{"$f":"NPV(DiscountRate,$C122:AK122)+$B$122","v":-6627578.9871398807},{"$f":"NPV(DiscountRate,$C122:AL122)+$B$122","v":-6590759.195869077},{"$f":"NPV(DiscountRate,$C122:AM122)+$B$122","v":-6554920.9848935083},{"$f":"NPV(DiscountRate,$C122:AN122)+$B$122","v":-6521642.8016743325},{"$f":"NPV(DiscountRate,$C122:AO122)+$B$122","v":-6490742.894601617},{"$f":"NPV(DiscountRate,$C122:AP122)+$B$122","v":-6441207.2608504221}]
[]
["Tax Investor: After-Tax"]
["Cash"]
["Equity Investment",{"$f":"-'Inputs & Results'!$B$210","v":-26158381.612124998},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Operating Cash Distributions/(Contributions)",0,{"$f":"IF(B$147<AEPFFlipTarget,AEPFTEPreFlipCash*(C87+C155),AEPFTEPostFlipCash*(C87+C155))","v":0},0,0,5067915.5709764594,5107057.8599045668,5146169.2703594882,5185246.9157625586,5224287.8373197708,526328.90024095215,530224.73029346811,534115.95536383789,538002.24903825333,531929.16237918555,535888.59187169641,539842.06161913218,543789.21185645112,547729.6740110321,551663.07050641242,555589.01456169644,559507.10998652503,562700.40486213972,565181.02310285193,567652.54556637071,570114.53628202283,560665.22864572133,563207.24992762355,565738.36758148763,568258.10219458013,570765.9628829062,573261.44703603664,575744.0400562908,578213.21509214176,580668.43276572204,583109.14089428983,585534.77420553134,587944.75404655433,618052.36811716412,619815.33497892693,621560.82912068535,1076137.9402854086]
["Total ",{"$f":"SUM(B129:B130)","v":-26158381.612124998},{"$f":"SUM(C129:C130)","v":0},0,0,5067915.5709764594,5107057.8599045668,5146169.2703594882,5185246.9157625586,5224287.8373197708,526328.90024095215,530224.73029346811,534115.95536383789,538002.24903825333,531929.16237918555,535888.59187169641,539842.06161913218,543789.21185645112,547729.6740110321,551663.07050641242,555589.01456169644,559507.10998652503,562700.40486213972,565181.02310285193,567652.54556637071,570114.53628202283,560665.22864572133,563207.24992762355,565738.36758148763,568258.10219458013,570765.9628829062,573261.44703603664,575744.0400562908,578213.21509214176,580668.43276572204,583109.14089428983,585534.77420553134,587944.75404655433,618052.36811716412,619815.33497892693,621560.82912068535,1076137.9402854086]
["Investment Tax Credit"]
["State",0,{"$f":"IF(B$147<AEPFFlipTarget,AEPFTEPreFlipTax*C90,AEPFTEPostFlipTax*C90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal",0,{"$f":"IF(B$147<AEPFFlipTarget,AEPFTEPreFlipTax*C91,AEPFTEPostFlipTax*C91)","v":11912526.986161726},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B133:B134)","v":0},{"$f":"SUM(C133:C134)","v":11912526.986161726},{"$f":"SUM(D133:D134)","v":0},{"$f":"SUM(E133:E134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Production Tax Credit"]
["State",{"$f":"B576","v":0},{"$f":"IF(B$147<AEPFFlipTarget,AEPFTEPreFlipTax*C94,AEPFTEPostFlipTax*C94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal",{"$f":"B582","v":0},{"$f":"IF(B$147<AEPFFlipTarget,AEPFTEPreFlipTax*C95,AEPFTEPostFlipTax*C95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B137:B138)","v":0},{"$f":"SUM(C137:C138)","v":0},{"$f":"SUM(D137:D138)","v":0},{"$f":"SUM(E137:E138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Share of Project Tax Benefit/(Liability)"]
["State",0,{"$f":"IF(B$147<AEPFFlipTarget,AEPFTEPreFlipTax*C98,AEPFTEPostFlipTax*C98)","v":93415.734298984986},318764.21694263432,78671.852153640648,-66337.538520002097,-68747.888116856455,-178058.57133430601,-287235.76654027816,-289370.27655425516,-29443.640819127788,-29659.174528709045,-29873.027278574464,-26848.699191623324,-24834.954132043145,-27127.22145105898,-28588.458202948896,-29032.761874006854,-30408.92639492602,-31558.837433984267,-31775.416053840541,-31991.576297057531,-32387.134998243582,-32704.100313672308,-32840.740645744263,-29103.834013602056,-26576.717459115062,-29196.023312983973,-30823.247344312796,-30962.614752840702,-32216.779854585344,-33470.280639651828,-33607.654446216526,-33744.3073589286,-33880.21007473558,-34015.332594184583,-34149.644205937206,-29652.439845553468,-26601.446463410197,-29662.999517382996,-31538.158929480451,-53774.467304228667]
["Federal",0,{"$f":"IF(B$147<AEPFFlipTarget,AEPFTEPreFlipTax*C99,AEPFTEPostFlipTax*C99)","v":561768.25671616883},1916932.0864322963,473103.91090575705,-398929.83391801262,-413424.79990273213,-1070779.4994331219,-1727331.4506035817,-1740167.6176421798,-177063.34910775482,-178359.49046128208,-179645.52313433643,-161458.31377508026,-149348.38325769582,-163133.24536250465,-171920.59182955176,-174592.472542323,-182868.22554766876,-189783.37238709629,-191085.79745105014,-192385.70655003234,-194764.45273943755,-196670.56688631119,-197492.27215599845,-175019.87454543417,-159822.71453822372,-175574.26746853543,-185359.8010751174,-186197.90599094654,-193739.99885280186,-201278.0967557244,-202104.21287429301,-202925.99379937514,-203743.26331306892,-204555.84100957366,-205363.54220206779,-178318.99052576016,-159971.4257776895,-178382.49255226232,-189659.01938046655,-323380.09201588423]
["Total",{"$f":"SUM(B141:B142)","v":0},{"$f":"SUM(C141:C142)","v":655183.99101515382},{"$f":"SUM(D141:D142)","v":2235696.3033749308},{"$f":"SUM(E141:E142)","v":551775.76305939769},-465267.37243801472,-482172.68801958859,-1248838.0707674278,-2014567.2171438599,-2029537.8941964349,-206506.98992688261,-208018.66498999111,-209518.5504129109,-188307.01296670357,-174183.33738973897,-190260.46681356363,-200509.05003250064,-203625.23441632985,-213277.15194259479,-221342.20982108056,-222861.21350489068,-224377.28284708987,-227151.58773768114,-229374.66719998349,-230333.01280174271,-204123.70855903623,-186399.43199733878,-204770.2907815194,-216183.04841943021,-217160.52074378723,-225956.77870738722,-234748.37739537621,-235711.86732050954,-236670.30115830374,-237623.47338780449,-238571.17360375825,-239513.18640800501,-207971.43037131365,-186572.87224109969,-208045.49206964532,-221197.17830994699,-377154.55932011292]
["Total",{"$f":"B131+B135+B139+B143","v":-26158381.612124998},{"$f":"C131+C135+C139+C143","v":12567710.977176879},2235696.3033749308,551775.76305939769,4602648.1985384449,4624885.1718849782,3897331.1995920604,3170679.6986186989,3194749.943123336,319821.91031406954,322206.06530347699,324597.40495092701,349695.23607154976,357745.82498944656,345628.12505813281,339333.01158663153,340163.97744012123,334452.52206843731,330320.86068533186,332727.80105680577,335129.82713943516,335548.81712445861,335806.35590286844,337319.53276462801,365990.82772298658,374265.79664838256,358436.95914610417,349555.31916205742,351097.5814507929,344809.18417551898,338513.06964066043,340032.17273578129,341542.91393383802,343044.95937791758,344537.96729053161,346021.58779752633,379973.32367524068,431479.49587606441,411769.84290928161,400363.65081073833,698983.38096529571]
[]
["Cumulative IRR",{"$f":"ROUND(IF(ISERROR(IRR($B$144:B144)),0,IRR($B$144:B144)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B$144:C144)),0,IRR($B$144:C144)),4)","v":-0.51959999999999995},{"$f":"ROUND(IF(ISERROR(IRR($B$144:D144)),0,IRR($B$144:D144)),4)","v":-0.38140000000000002},{"$f":"ROUND(IF(ISERROR(IRR($B$144:E144)),0,IRR($B$144:E144)),4)","v":-0.3412},{"$f":"ROUND(IF(ISERROR(IRR($B$144:F144)),0,IRR($B$144:F144)),4)","v":-0.12820000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B$144:G144)),0,IRR($B$144:G144)),4)","v":-2.47E-2},{"$f":"ROUND(IF(ISERROR(IRR($B$144:H144)),0,IRR($B$144:H144)),4)","v":0.03},{"$f":"ROUND(IF(ISERROR(IRR($B$144:I144)),0,IRR($B$144:I144)),4)","v":6.1400000000000003E-2},{"$f":"ROUND(IF(ISERROR(IRR($B$144:J144)),0,IRR($B$144:J144)),4)","v":8.5000000000000006E-2},{"$f":"ROUND(IF(ISERROR(IRR($B$144:K144)),0,IRR($B$144:K144)),4)","v":8.6900000000000005E-2},{"$f":"ROUND(IF(ISERROR(IRR($B$144:L144)),0,IRR($B$144:L144)),4)","v":8.8599999999999998E-2},{"$f":"ROUND(IF(ISERROR(IRR($B$144:M144)),0,IRR($B$144:M144)),4)","v":9.0200000000000002E-2},{"$f":"ROUND(IF(ISERROR(IRR($B$144:N144)),0,IRR($B$144:N144)),4)","v":9.1700000000000004E-2},{"$f":"ROUND(IF(ISERROR(IRR($B$144:O144)),0,IRR($B$144:O144)),4)","v":9.3100000000000002E-2},{"$f":"ROUND(IF(ISERROR(IRR($B$144:P144)),0,IRR($B$144:P144)),4)","v":9.4299999999999995E-2},{"$f":"ROUND(IF(ISERROR(IRR($B$144:Q144)),0,IRR($B$144:Q144)),4)","v":9.5399999999999999E-2},{"$f":"ROUND(IF(ISERROR(IRR($B$144:R144)),0,IRR($B$144:R144)),4)","v":9.6299999999999997E-2},{"$f":"ROUND(IF(ISERROR(IRR($B$144:S144)),0,IRR($B$144:S144)),4)","v":9.7199999999999995E-2},{"$f":"ROUND(IF(ISERROR(IRR($B$144:T144)),0,IRR($B$144:T144)),4)","v":9.7900000000000001E-2},{"$f":"ROUND(IF(ISERROR(IRR($B$144:U144)),0,IRR($B$144:U144)),4)","v":9.8599999999999993E-2},{"$f":"ROUND(IF(ISERROR(IRR($B$144:V144)),0,IRR($B$144:V144)),4)","v":9.9099999999999994E-2},{"$f":"ROUND(IF(ISERROR(IRR($B$144:W144)),0,IRR($B$144:W144)),4)","v":9.9699999999999997E-2},{"$f":"ROUND(IF(ISERROR(IRR($B$144:X144)),0,IRR($B$144:X144)),4)","v":0.1002},{"$f":"ROUND(IF(ISERROR(IRR($B$144:Y144)),0,IRR($B$144:Y144)),4)","v":0.10059999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B$144:Z144)),0,IRR($B$144:Z144)),4)","v":0.10100000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B$144:AA144)),0,IRR($B$144:AA144)),4)","v":0.1014},{"$f":"ROUND(IF(ISERROR(IRR($B$144:AB144)),0,IRR($B$144:AB144)),4)","v":0.1017},{"$f":"ROUND(IF(ISERROR(IRR($B$144:AC144)),0,IRR($B$144:AC144)),4)","v":0.10199999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B$144:AD144)),0,IRR($B$144:AD144)),4)","v":0.1022},{"$f":"ROUND(IF(ISERROR(IRR($B$144:AE144)),0,IRR($B$144:AE144)),4)","v":0.10249999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B$144:AF144)),0,IRR($B$144:AF144)),4)","v":0.1027},{"$f":"ROUND(IF(ISERROR(IRR($B$144:AG144)),0,IRR($B$144:AG144)),4)","v":0.1028},{"$f":"ROUND(IF(ISERROR(IRR($B$144:AH144)),0,IRR($B$144:AH144)),4)","v":0.10299999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B$144:AI144)),0,IRR($B$144:AI144)),4)","v":0.1032},{"$f":"ROUND(IF(ISERROR(IRR($B$144:AJ144)),0,IRR($B$144:AJ144)),4)","v":0.1033},{"$f":"ROUND(IF(ISERROR(IRR($B$144:AK144)),0,IRR($B$144:AK144)),4)","v":0.10340000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B$144:AL144)),0,IRR($B$144:AL144)),4)","v":0.10349999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B$144:AM144)),0,IRR($B$144:AM144)),4)","v":0.1037},{"$f":"ROUND(IF(ISERROR(IRR($B$144:AN144)),0,IRR($B$144:AN144)),4)","v":0.1038},{"$f":"ROUND(IF(ISERROR(IRR($B$144:AO144)),0,IRR($B$144:AO144)),4)","v":0.1038},{"$f":"ROUND(IF(ISERROR(IRR($B$144:AP144)),0,IRR($B$144:AP144)),4)","v":0.104}]
["Max After-Tax IRR",{"$f":"MAX($B$146:B146)","v":0},{"$f":"MAX($B$146:C146)","v":0},{"$f":"MAX($B$146:D146)","v":0},{"$f":"MAX($B$146:E146)","v":0},{"$f":"MAX($B$146:F146)","v":0},{"$f":"MAX($B$146:G146)","v":0},{"$f":"MAX($B$146:H146)","v":0.03},{"$f":"MAX($B$146:I146)","v":6.1400000000000003E-2},{"$f":"MAX($B$146:J146)","v":8.5000000000000006E-2},{"$f":"MAX($B$146:K146)","v":8.6900000000000005E-2},{"$f":"MAX($B$146:L146)","v":8.8599999999999998E-2},{"$f":"MAX($B$146:M146)","v":9.0200000000000002E-2},{"$f":"MAX($B$146:N146)","v":9.1700000000000004E-2},{"$f":"MAX($B$146:O146)","v":9.3100000000000002E-2},{"$f":"MAX($B$146:P146)","v":9.4299999999999995E-2},{"$f":"MAX($B$146:Q146)","v":9.5399999999999999E-2},{"$f":"MAX($B$146:R146)","v":9.6299999999999997E-2},{"$f":"MAX($B$146:S146)","v":9.7199999999999995E-2},{"$f":"MAX($B$146:T146)","v":9.7900000000000001E-2},{"$f":"MAX($B$146:U146)","v":9.8599999999999993E-2},{"$f":"MAX($B$146:V146)","v":9.9099999999999994E-2},{"$f":"MAX($B$146:W146)","v":9.9699999999999997E-2},{"$f":"MAX($B$146:X146)","v":0.1002},{"$f":"MAX($B$146:Y146)","v":0.10059999999999999},{"$f":"MAX($B$146:Z146)","v":0.10100000000000001},{"$f":"MAX($B$146:AA146)","v":0.1014},{"$f":"MAX($B$146:AB146)","v":0.1017},{"$f":"MAX($B$146:AC146)","v":0.10199999999999999},{"$f":"MAX($B$146:AD146)","v":0.1022},{"$f":"MAX($B$146:AE146)","v":0.10249999999999999},{"$f":"MAX($B$146:AF146)","v":0.1027},{"$f":"MAX($B$146:AG146)","v":0.1028},{"$f":"MAX($B$146:AH146)","v":0.10299999999999999},{"$f":"MAX($B$146:AI146)","v":0.1032},{"$f":"MAX($B$146:AJ146)","v":0.1033},{"$f":"MAX($B$146:AK146)","v":0.10340000000000001},{"$f":"MAX($B$146:AL146)","v":0.10349999999999999},{"$f":"MAX($B$146:AM146)","v":0.1037},{"$f":"MAX($B$146:AN146)","v":0.1038},{"$f":"MAX($B$146:AO146)","v":0.1038},{"$f":"MAX($B$146:AP146)","v":0.104}]
["Cumulative NPV",{"$f":"B144","v":-26158381.612124998},{"$f":"NPV(DiscountRate,$C144:C144)+$B144","v":-14521612.188813074},{"$f":"NPV(DiscountRate,$C144:D144)+$B144","v":-12604862.957524555},{"$f":"NPV(DiscountRate,$C144:E144)+$B144","v":-12166845.566994498},{"$f":"NPV(DiscountRate,$C144:F144)+$B144","v":-8783761.739148926},{"$f":"NPV(DiscountRate,$C144:G144)+$B144","v":-5636142.6029534489},{"$f":"NPV(DiscountRate,$C144:H144)+$B144","v":-3180162.8550666384},{"$f":"NPV(DiscountRate,$C144:I144)+$B144","v":-1330101.7044699863},{"$f":"NPV(DiscountRate,$C144:J144)+$B144","v":395922.28356400877},{"$f":"NPV(DiscountRate,$C144:K144)+$B144","v":555912.86386463419},{"$f":"NPV(DiscountRate,$C144:L144)+$B144","v":705156.6151345931},{"$f":"NPV(DiscountRate,$C144:M144)+$B144","v":844370.87830353156},{"$f":"NPV(DiscountRate,$C144:N144)+$B144","v":983239.6678805016},{"$f":"NPV(DiscountRate,$C144:O144)+$B144","v":1114782.0652892739},{"$f":"NPV(DiscountRate,$C144:P144)+$B144","v":1232454.9766709618},{"$f":"NPV(DiscountRate,$C144:Q144)+$B144","v":1339426.8937947415},{"$f":"NPV(DiscountRate,$C144:R144)+$B144","v":1438717.5162171498},{"$f":"NPV(DiscountRate,$C144:S144)+$B144","v":1529109.648664847},{"$f":"NPV(DiscountRate,$C144:T144)+$B144","v":1611772.1233481467},{"$f":"NPV(DiscountRate,$C144:U144)+$B144","v":1688869.1688799933},{"$f":"NPV(DiscountRate,$C144:V144)+$B144","v":1760770.6725403927},{"$f":"NPV(DiscountRate,$C144:W144)+$B144","v":1827429.3736613244},{"$f":"NPV(DiscountRate,$C144:X144)+$B144","v":1889197.7650312185},{"$f":"NPV(DiscountRate,$C144:Y144)+$B144","v":1946648.4371507429},{"$f":"NPV(DiscountRate,$C144:Z144)+$B144","v":2004364.9481427111},{"$f":"NPV(DiscountRate,$C144:AA144)+$B144","v":2059014.4556498714},{"$f":"NPV(DiscountRate,$C144:AB144)+$B144","v":2107475.7647404894},{"$f":"NPV(DiscountRate,$C144:AC144)+$B144","v":2151235.4829805531},{"$f":"NPV(DiscountRate,$C144:AD144)+$B144","v":2191932.5099704005},{"$f":"NPV(DiscountRate,$C144:AE144)+$B144","v":2228940.0242893994},{"$f":"NPV(DiscountRate,$C144:AF144)+$B144","v":2262580.5501835346},{"$f":"NPV(DiscountRate,$C144:AG144)+$B144","v":2293868.9671350084},{"$f":"NPV(DiscountRate,$C144:AH144)+$B144","v":2322968.438789703},{"$f":"NPV(DiscountRate,$C144:AI144)+$B144","v":2350030.8887843303},{"$f":"NPV(DiscountRate,$C144:AJ144)+$B144","v":2375197.7700734399},{"$f":"NPV(DiscountRate,$C144:AK144)+$B144","v":2398600.7819282562},{"$f":"NPV(DiscountRate,$C144:AL144)+$B144","v":2422396.4504326619},{"$f":"NPV(DiscountRate,$C144:AM144)+$B144","v":2447416.099256184},{"$f":"NPV(DiscountRate,$C144:AN144)+$B144","v":2469524.2200191729},{"$f":"NPV(DiscountRate,$C144:AO144)+$B144","v":2489427.6615260094},{"$f":"NPV(DiscountRate,$C144:AP144)+$B144","v":2521602.5189132355}]
[]
["Year Flip Target/Year Hurdle Rate Reached",{"$f":"SUM(C150:AP150)","v":8},{"$f":"IF(AND(B147<AEPFFlipTarget,C147>=AEPFFlipTarget),C$2,0)","v":0},0,0,0,0,0,0,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Sponsor Capital Recovery"]
["Beginning Balance",0,{"$f":"B156","v":17438921.074750002},{"$f":"C156","v":12488589.825950926},7499040.2735814108,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249]
["Sponsor Capital Investment",{"$f":"-B159","v":17438921.074750002},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Operating Cash to Sponsor During Recovery Period",{"$f":"-IF(B78<0,0,MIN(B153+B154,B78))*IF(CapitalRecoveryMethod=\"Time\",IF(B2<=CapitalRecoveryDuration,1,0),1)","v":0},-4950331.2487990763,-4989549.5523695154,-5028745.2195159858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance",{"$f":"SUM(B153:B155)","v":17438921.074750002},12488589.825950926,7499040.2735814108,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249,2470295.0540654249]
[]
["Sponsor: Pre-Tax"]
["Equity Investment",{"$f":"B86-B120","v":-17438921.074750002},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Development Fee",{"$f":"'Inputs & Results'!C171","v":1206814.5}]
["Operating Cash During Capital Recovery Period",null,{"$f":"-C155","v":4950331.2487990763},4989549.5523695154,5028745.2195159858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Operating Cash Distributions/(Contributions) Post Recovery Period",null,{"$f":"C78+C155-C121","v":0},0,0,0,0,0,0,0,4736960.1021685693,4772022.5726412125,4807043.5982745402,4842020.2413442796,4787362.4614126692,4822997.3268452678,4858578.5545721892,4894102.9067080598,4929567.0660992889,4964967.634557711,5000301.1310552675,5035563.9898787253,5064303.6437592581,5086629.2079256671,5108872.9100973364,5131030.8265382061,5045987.0578114912,5068865.2493486116,5091645.3082333887,5114322.9197512213,5136893.6659461558,5159353.0233243303,5181696.3605066165,5203918.9358292753,5226015.8948914977,5247982.2680486077,5269812.9678497827,5291502.7864189884,5562471.3130544769,5578338.0148103423,5594047.4620861681,9685241.462568678]
["Total",{"$f":"SUM(B159:B162)","v":-16232106.574750002},{"$f":"SUM(C159:C162)","v":4950331.2487990763},4989549.5523695154,5028745.2195159858,0,0,0,0,0,4736960.1021685693,4772022.5726412125,4807043.5982745402,4842020.2413442796,4787362.4614126692,4822997.3268452678,4858578.5545721892,4894102.9067080598,4929567.0660992889,4964967.634557711,5000301.1310552675,5035563.9898787253,5064303.6437592581,5086629.2079256671,5108872.9100973364,5131030.8265382061,5045987.0578114912,5068865.2493486116,5091645.3082333887,5114322.9197512213,5136893.6659461558,5159353.0233243303,5181696.3605066165,5203918.9358292753,5226015.8948914977,5247982.2680486077,5269812.9678497827,5291502.7864189884,5562471.3130544769,5578338.0148103423,5594047.4620861681,9685241.462568678]
[]
["Cumulative IRR",{"$f":"IF(ISERROR(IRR($B163:B163)),\"N/A\",ROUND(IRR($B163:B163),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B163:C163)),\"N/A\",ROUND(IRR($B163:C163),4))","v":-0.69499999999999995},{"$f":"IF(ISERROR(IRR($B163:D163)),\"N/A\",ROUND(IRR($B163:D163),4))","v":-0.27250000000000002},{"$f":"IF(ISERROR(IRR($B163:E163)),\"N/A\",ROUND(IRR($B163:E163),4))","v":-3.9300000000000002E-2},{"$f":"IF(ISERROR(IRR($B163:F163)),\"N/A\",ROUND(IRR($B163:F163),4))","v":-3.9300000000000002E-2},{"$f":"IF(ISERROR(IRR($B163:G163)),\"N/A\",ROUND(IRR($B163:G163),4))","v":-3.9300000000000002E-2},{"$f":"IF(ISERROR(IRR($B163:H163)),\"N/A\",ROUND(IRR($B163:H163),4))","v":-3.9300000000000002E-2},{"$f":"IF(ISERROR(IRR($B163:I163)),\"N/A\",ROUND(IRR($B163:I163),4))","v":-3.9300000000000002E-2},{"$f":"IF(ISERROR(IRR($B163:J163)),\"N/A\",ROUND(IRR($B163:J163),4))","v":-3.9300000000000002E-2},{"$f":"IF(ISERROR(IRR($B163:K163)),\"N/A\",ROUND(IRR($B163:K163),4))","v":5.8000000000000003E-2},{"$f":"IF(ISERROR(IRR($B163:L163)),\"N/A\",ROUND(IRR($B163:L163),4))","v":0.1003},{"$f":"IF(ISERROR(IRR($B163:M163)),\"N/A\",ROUND(IRR($B163:M163),4))","v":0.12620000000000001},{"$f":"IF(ISERROR(IRR($B163:N163)),\"N/A\",ROUND(IRR($B163:N163),4))","v":0.14369999999999999},{"$f":"IF(ISERROR(IRR($B163:O163)),\"N/A\",ROUND(IRR($B163:O163),4))","v":0.156},{"$f":"IF(ISERROR(IRR($B163:P163)),\"N/A\",ROUND(IRR($B163:P163),4))","v":0.1651},{"$f":"IF(ISERROR(IRR($B163:Q163)),\"N/A\",ROUND(IRR($B163:Q163),4))","v":0.17199999999999999},{"$f":"IF(ISERROR(IRR($B163:R163)),\"N/A\",ROUND(IRR($B163:R163),4))","v":0.17730000000000001},{"$f":"IF(ISERROR(IRR($B163:S163)),\"N/A\",ROUND(IRR($B163:S163),4))","v":0.18149999999999999},{"$f":"IF(ISERROR(IRR($B163:T163)),\"N/A\",ROUND(IRR($B163:T163),4))","v":0.18479999999999999},{"$f":"IF(ISERROR(IRR($B163:U163)),\"N/A\",ROUND(IRR($B163:U163),4))","v":0.18740000000000001},{"$f":"IF(ISERROR(IRR($B163:V163)),\"N/A\",ROUND(IRR($B163:V163),4))","v":0.18959999999999999},{"$f":"IF(ISERROR(IRR($B163:W163)),\"N/A\",ROUND(IRR($B163:W163),4))","v":0.1913},{"$f":"IF(ISERROR(IRR($B163:X163)),\"N/A\",ROUND(IRR($B163:X163),4))","v":0.19259999999999999},{"$f":"IF(ISERROR(IRR($B163:Y163)),\"N/A\",ROUND(IRR($B163:Y163),4))","v":0.1938},{"$f":"IF(ISERROR(IRR($B163:Z163)),\"N/A\",ROUND(IRR($B163:Z163),4))","v":0.19470000000000001},{"$f":"IF(ISERROR(IRR($B163:AA163)),\"N/A\",ROUND(IRR($B163:AA163),4))","v":0.19539999999999999},{"$f":"IF(ISERROR(IRR($B163:AB163)),\"N/A\",ROUND(IRR($B163:AB163),4))","v":0.19600000000000001},{"$f":"IF(ISERROR(IRR($B163:AC163)),\"N/A\",ROUND(IRR($B163:AC163),4))","v":0.19650000000000001},{"$f":"IF(ISERROR(IRR($B163:AD163)),\"N/A\",ROUND(IRR($B163:AD163),4))","v":0.19689999999999999},{"$f":"IF(ISERROR(IRR($B163:AE163)),\"N/A\",ROUND(IRR($B163:AE163),4))","v":0.1973},{"$f":"IF(ISERROR(IRR($B163:AF163)),\"N/A\",ROUND(IRR($B163:AF163),4))","v":0.1976},{"$f":"IF(ISERROR(IRR($B163:AG163)),\"N/A\",ROUND(IRR($B163:AG163),4))","v":0.1978},{"$f":"IF(ISERROR(IRR($B163:AH163)),\"N/A\",ROUND(IRR($B163:AH163),4))","v":0.19800000000000001},{"$f":"IF(ISERROR(IRR($B163:AI163)),\"N/A\",ROUND(IRR($B163:AI163),4))","v":0.19819999999999999},{"$f":"IF(ISERROR(IRR($B163:AJ163)),\"N/A\",ROUND(IRR($B163:AJ163),4))","v":0.1983},{"$f":"IF(ISERROR(IRR($B163:AK163)),\"N/A\",ROUND(IRR($B163:AK163),4))","v":0.19839999999999999},{"$f":"IF(ISERROR(IRR($B163:AL163)),\"N/A\",ROUND(IRR($B163:AL163),4))","v":0.19850000000000001},{"$f":"IF(ISERROR(IRR($B163:AM163)),\"N/A\",ROUND(IRR($B163:AM163),4))","v":0.1986},{"$f":"IF(ISERROR(IRR($B163:AN163)),\"N/A\",ROUND(IRR($B163:AN163),4))","v":0.19869999999999999},{"$f":"IF(ISERROR(IRR($B163:AO163)),\"N/A\",ROUND(IRR($B163:AO163),4))","v":0.19869999999999999},{"$f":"IF(ISERROR(IRR($B163:AP163)),\"N/A\",ROUND(IRR($B163:AP163),4))","v":0.1988}]
["Cumulative NPV",{"$f":"B163","v":-16232106.574750002},{"$f":"NPV(DiscountRate,$C163:C163)+$B163","v":-11648466.529565673},{"$f":"NPV(DiscountRate,$C163:D163)+$B163","v":-7370732.0024999026},{"$f":"NPV(DiscountRate,$C163:E163)+$B163","v":-3378751.9153720625},{"$f":"NPV(DiscountRate,$C163:F163)+$B163","v":-3378751.9153720625},{"$f":"NPV(DiscountRate,$C163:G163)+$B163","v":-3378751.9153720625},{"$f":"NPV(DiscountRate,$C163:H163)+$B163","v":-3378751.9153720625},{"$f":"NPV(DiscountRate,$C163:I163)+$B163","v":-3378751.9153720625},{"$f":"NPV(DiscountRate,$C163:J163)+$B163","v":-3378751.9153720625},{"$f":"NPV(DiscountRate,$C163:K163)+$B163","v":-1009092.5169193074},{"$f":"NPV(DiscountRate,$C163:L163)+$B163","v":1201277.2637212239},{"$f":"NPV(DiscountRate,$C163:M163)+$B163","v":3262935.8671100549},{"$f":"NPV(DiscountRate,$C163:N163)+$B163","v":5185768.7245902531},{"$f":"NPV(DiscountRate,$C163:O163)+$B163","v":6946071.9663053527},{"$f":"NPV(DiscountRate,$C163:P163)+$B163","v":8588114.6586948372},{"$f":"NPV(DiscountRate,$C163:Q163)+$B163","v":10119741.245948885},{"$f":"NPV(DiscountRate,$C163:R163)+$B163","v":11548283.231679592},{"$f":"NPV(DiscountRate,$C163:S163)+$B163","v":12880592.153713919},{"$f":"NPV(DiscountRate,$C163:T163)+$B163","v":14123070.483854804},{"$f":"NPV(DiscountRate,$C163:U163)+$B163","v":15281700.579535063},{"$f":"NPV(DiscountRate,$C163:V163)+$B163","v":16362071.80683196},{"$f":"NPV(DiscountRate,$C163:W163)+$B163","v":17368124.833237868},{"$f":"NPV(DiscountRate,$C163:X163)+$B163","v":18303761.98883592},{"$f":"NPV(DiscountRate,$C163:Y163)+$B163","v":19173881.130922783},{"$f":"NPV(DiscountRate,$C163:Z163)+$B163","v":19983041.291964244},{"$f":"NPV(DiscountRate,$C163:AA163)+$B163","v":20719845.750363555},{"$f":"NPV(DiscountRate,$C163:AB163)+$B163","v":21405165.272581849},{"$f":"NPV(DiscountRate,$C163:AC163)+$B163","v":22042572.148840342},{"$f":"NPV(DiscountRate,$C163:AD163)+$B163","v":22635392.347258847},{"$f":"NPV(DiscountRate,$C163:AE163)+$B163","v":23186722.400581639},{"$f":"NPV(DiscountRate,$C163:AF163)+$B163","v":23699445.141722362},{"$f":"NPV(DiscountRate,$C163:AG163)+$B163","v":24176244.366157692},{"$f":"NPV(DiscountRate,$C163:AH163)+$B163","v":24619618.493942428},{"$f":"NPV(DiscountRate,$C163:AI163)+$B163","v":25031893.299213145},{"$f":"NPV(DiscountRate,$C163:AJ163)+$B163","v":25415233.770470861},{"$f":"NPV(DiscountRate,$C163:AK163)+$B163","v":25771655.160662908},{"$f":"NPV(DiscountRate,$C163:AL163)+$B163","v":26103033.282100137},{"$f":"NPV(DiscountRate,$C163:AM163)+$B163","v":26425577.18088026},{"$f":"NPV(DiscountRate,$C163:AN163)+$B163","v":26725080.829852846},{"$f":"NPV(DiscountRate,$C163:AO163)+$B163","v":27003179.993507292},{"$f":"NPV(DiscountRate,$C163:AP163)+$B163","v":27449000.697268035}]
[]
[]
["IRR",{"$f":"IF(ISERROR(IRR(B163:AP163)),\"N/A\",IRR(B163:AP163))","v":0.19879508848039462}]
["NPV",{"$f":"NPV(DiscountRate,$C163:$AP163)+B163","v":27449000.697268035}]
[]
["Sponsor: After-Tax"]
["Cash"]
["Equity Investment",{"$f":"B86-B129","v":-17438921.074750002},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Development Fee",{"$f":"'Inputs & Results'!B171","v":1206814.5}]
["Operating Cash During Capital Recovery Period",{"$f":"B161","v":0},{"$f":"C161","v":4950331.2487990763},4989549.5523695154,5028745.2195159858,0,0,0,0,0,0,0,{"$f":"M161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Operating Cash Distributions/(Contributions) Post Recovery Period",{"$f":"B162","v":0},{"$f":"C162","v":0},0,0,0,0,0,0,0,4736960.1021685693,4772022.5726412125,{"$f":"M162","v":4807043.5982745402},4842020.2413442796,4787362.4614126692,4822997.3268452678,4858578.5545721892,4894102.9067080598,4929567.0660992889,4964967.634557711,5000301.1310552675,5035563.9898787253,5064303.6437592581,5086629.2079256671,5108872.9100973364,5131030.8265382061,5045987.0578114912,5068865.2493486116,5091645.3082333887,5114322.9197512213,5136893.6659461558,5159353.0233243303,5181696.3605066165,5203918.9358292753,5226015.8948914977,5247982.2680486077,5269812.9678497827,5291502.7864189884,5562471.3130544769,5578338.0148103423,5594047.4620861681,9685241.462568678]
["Total ",{"$f":"SUM(B174:B177)","v":-16232106.574750002},{"$f":"SUM(C174:C177)","v":4950331.2487990763},4989549.5523695154,5028745.2195159858,0,0,0,0,0,4736960.1021685693,4772022.5726412125,4807043.5982745402,4842020.2413442796,4787362.4614126692,4822997.3268452678,4858578.5545721892,4894102.9067080598,4929567.0660992889,4964967.634557711,5000301.1310552675,5035563.9898787253,5064303.6437592581,5086629.2079256671,5108872.9100973364,5131030.8265382061,5045987.0578114912,5068865.2493486116,5091645.3082333887,5114322.9197512213,5136893.6659461558,5159353.0233243303,5181696.3605066165,5203918.9358292753,5226015.8948914977,5247982.2680486077,5269812.9678497827,5291502.7864189884,5562471.3130544769,5578338.0148103423,5594047.4620861681,9685241.462568678]
["Investment Tax Credit"]
["State",{"$f":"B90-B133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal",{"$f":"B91-B134","v":0},120328.55541577563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B180:B181)","v":0},{"$f":"SUM(C180:C181)","v":120328.55541577563},{"$f":"SUM(D180:D181)","v":0},{"$f":"SUM(E180:E181)","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]
["Production Tax Credit"]
["State",{"$f":"B94-B137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal",{"$f":"B95-B138","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]
["Total",{"$f":"SUM(B184:B185)","v":0},{"$f":"SUM(C184:C185)","v":0},{"$f":"SUM(D184:D185)","v":0},{"$f":"SUM(E184:E185)","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]
["Developer Fee Tax Liability"]
["State",0,{"$f":"B175*-StateTax","v":-66374.797500000001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal",0,{"$f":"(B175+C188)*-FedTax","v":-399153.89587499993},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B188:B189)","v":0},{"$f":"SUM(C188:C189)","v":-465528.69337499992},{"$f":"SUM(D188:D189)","v":0},{"$f":"SUM(E188:E189)","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]
["Share of Project Tax Benefit/(Liability)"]
["State",{"$f":"B98-B141","v":0},943.59327574732015,3219.8405751781538,794.66517326909525,-670.07614666668815,-694.4231122914789,-1798.5714276192593,-2901.371379194723,-2922.9320864066249,-264992.76737215009,-266932.57075838139,-268857.24550717016,-241638.2927246099,-223514.58718838831,-244144.9930595308,-257296.12382654002,-261294.85686606166,-273680.33755433414,-284029.53690585837,-285978.74448456487,-287924.1866735178,-291484.21498419222,-294336.90282305074,-295566.66581169836,-261934.5061224185,-239190.45713203555,-262764.20981685573,-277409.22609881515,-278663.53277556627,-289951.01869126805,-301232.52575686644,-302468.89001594868,-303698.76623035735,-304921.89067262021,-306137.99334766122,-307346.79785343481,-266871.95860998117,-239413.01817069176,-266966.99565644696,-283843.43036532402,-483970.20573805796]
["Federal",{"$f":"B99-B142","v":0},5674.4268355168169,19362.950368002988,4778.827382886433,-4029.594282000151,-4176.0080798256095,-10815.954539728584,-17447.792430339148,-17577.450683254283,-1593570.1419697932,-1605235.4141515386,-1616809.7082090278,-1453124.8239757223,-1344135.4493192625,-1468199.2082625418,-1547285.3264659657,-1571332.2528809069,-1645814.0299290186,-1708050.3514838663,-1719772.1770594511,-1731471.3589502908,-1752880.0746549377,-1770035.1019768007,-1777430.4494039859,-1575178.8709089074,-1438404.4308440133,-1580168.4072168188,-1668238.2096760564,-1675781.1539185187,-1743659.9896752164,-1811502.8708015194,-1818937.9158686369,-1826333.9441943762,-1833689.3698176201,-1841002.5690861628,-1848271.8798186101,-1604870.9147318413,-1439742.8319992053,-1605442.4329703609,-1706931.1744241987,-2910420.8281429578]
["Total",{"$f":"SUM(B192:B193)","v":0},{"$f":"SUM(C192:C193)","v":6618.0201112641371},{"$f":"SUM(D192:D193)","v":22582.790943181142},{"$f":"SUM(E192:E193)","v":5573.4925561555283},-4699.6704286668391,-4870.4311921170884,-12614.525967347843,-20349.163809533871,-20500.382769660908,-1858562.9093419435,-1872167.98490992,-1885666.953716198,-1694763.1167003321,-1567650.0365076507,-1712344.2013220727,-1804581.4502925058,-1832627.1097469686,-1919494.3674833528,-1992079.8883897248,-2005750.9215440159,-2019395.5456238086,-2044364.28963913,-2064372.0047998514,-2072997.1152156843,-1837113.3770313258,-1677594.887976049,-1842932.6170336744,-1945647.4357748716,-1954444.6866940849,-2033611.0083664844,-2112735.3965583858,-2121406.8058845857,-2130032.7104247333,-2138611.2604902405,-2147140.5624338239,-2155618.6776720448,-1871742.8733418225,-1679155.8501698971,-1872409.4286268079,-1990774.6047895227,-3394391.0338810156]
["Total",{"$f":"B178+B182+B186+B190+B194","v":-16232106.574750002},{"$f":"C178+C182+C186+C190+C194","v":4611749.1309511159},5012132.3433126966,5034318.7120721415,-4699.6704286668391,-4870.4311921170884,-12614.525967347843,-20349.163809533871,-20500.382769660908,2878397.1928266259,2899854.5877312925,2921376.6445583422,3147257.1246439475,3219712.4249050184,3110653.1255231951,3053997.1042796834,3061475.7969610915,3010072.6986159361,2972887.7461679862,2994550.2095112517,3016168.4442549166,3019939.3541201279,3022257.2031258158,3035875.7948816521,3293917.4495068802,3368392.1698354422,3225932.6323149372,3145997.8724585171,3159878.2330571366,3103282.6575796716,3046617.6267659445,3060289.5546220308,3073886.2254045419,3087404.6344012571,3100841.7056147838,3114194.2901777378,3419759.9130771658,3883315.4628845798,3705928.5861835345,3603272.8572966456,6290850.4286876619]
[]
["Cumulative IRR",{"$f":"IF(ISERROR(IRR($B195:B195)),\"N/A\",ROUND(IRR($B195:B195),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B195:C195)),\"N/A\",ROUND(IRR($B195:C195),4))","v":-0.71589999999999998},{"$f":"IF(ISERROR(IRR($B195:D195)),\"N/A\",ROUND(IRR($B195:D195),4))","v":-0.28439999999999999},{"$f":"IF(ISERROR(IRR($B195:E195)),\"N/A\",ROUND(IRR($B195:E195),4))","v":-4.8599999999999997E-2},{"$f":"IF(ISERROR(IRR($B195:F195)),\"N/A\",ROUND(IRR($B195:F195),4))","v":-4.8800000000000003E-2},{"$f":"IF(ISERROR(IRR($B195:G195)),\"N/A\",ROUND(IRR($B195:G195),4))","v":-4.9000000000000002E-2},{"$f":"IF(ISERROR(IRR($B195:H195)),\"N/A\",ROUND(IRR($B195:H195),4))","v":-4.9500000000000002E-2},{"$f":"IF(ISERROR(IRR($B195:I195)),\"N/A\",ROUND(IRR($B195:I195),4))","v":-5.0299999999999997E-2},{"$f":"IF(ISERROR(IRR($B195:J195)),\"N/A\",ROUND(IRR($B195:J195),4))","v":-5.1200000000000002E-2},{"$f":"IF(ISERROR(IRR($B195:K195)),\"N/A\",ROUND(IRR($B195:K195),4))","v":2.4199999999999999E-2},{"$f":"IF(ISERROR(IRR($B195:L195)),\"N/A\",ROUND(IRR($B195:L195),4))","v":6.1600000000000002E-2},{"$f":"IF(ISERROR(IRR($B195:M195)),\"N/A\",ROUND(IRR($B195:M195),4))","v":8.5599999999999996E-2},{"$f":"IF(ISERROR(IRR($B195:N195)),\"N/A\",ROUND(IRR($B195:N195),4))","v":0.10349999999999999},{"$f":"IF(ISERROR(IRR($B195:O195)),\"N/A\",ROUND(IRR($B195:O195),4))","v":0.1167},{"$f":"IF(ISERROR(IRR($B195:P195)),\"N/A\",ROUND(IRR($B195:P195),4))","v":0.1263},{"$f":"IF(ISERROR(IRR($B195:Q195)),\"N/A\",ROUND(IRR($B195:Q195),4))","v":0.13350000000000001},{"$f":"IF(ISERROR(IRR($B195:R195)),\"N/A\",ROUND(IRR($B195:R195),4))","v":0.13919999999999999},{"$f":"IF(ISERROR(IRR($B195:S195)),\"N/A\",ROUND(IRR($B195:S195),4))","v":0.14360000000000001},{"$f":"IF(ISERROR(IRR($B195:T195)),\"N/A\",ROUND(IRR($B195:T195),4))","v":0.14710000000000001},{"$f":"IF(ISERROR(IRR($B195:U195)),\"N/A\",ROUND(IRR($B195:U195),4))","v":0.15},{"$f":"IF(ISERROR(IRR($B195:V195)),\"N/A\",ROUND(IRR($B195:V195),4))","v":0.15240000000000001},{"$f":"IF(ISERROR(IRR($B195:W195)),\"N/A\",ROUND(IRR($B195:W195),4))","v":0.15429999999999999},{"$f":"IF(ISERROR(IRR($B195:X195)),\"N/A\",ROUND(IRR($B195:X195),4))","v":0.15590000000000001},{"$f":"IF(ISERROR(IRR($B195:Y195)),\"N/A\",ROUND(IRR($B195:Y195),4))","v":0.1573},{"$f":"IF(ISERROR(IRR($B195:Z195)),\"N/A\",ROUND(IRR($B195:Z195),4))","v":0.1585},{"$f":"IF(ISERROR(IRR($B195:AA195)),\"N/A\",ROUND(IRR($B195:AA195),4))","v":0.1595},{"$f":"IF(ISERROR(IRR($B195:AB195)),\"N/A\",ROUND(IRR($B195:AB195),4))","v":0.16039999999999999},{"$f":"IF(ISERROR(IRR($B195:AC195)),\"N/A\",ROUND(IRR($B195:AC195),4))","v":0.161},{"$f":"IF(ISERROR(IRR($B195:AD195)),\"N/A\",ROUND(IRR($B195:AD195),4))","v":0.16159999999999999},{"$f":"IF(ISERROR(IRR($B195:AE195)),\"N/A\",ROUND(IRR($B195:AE195),4))","v":0.16209999999999999},{"$f":"IF(ISERROR(IRR($B195:AF195)),\"N/A\",ROUND(IRR($B195:AF195),4))","v":0.16250000000000001},{"$f":"IF(ISERROR(IRR($B195:AG195)),\"N/A\",ROUND(IRR($B195:AG195),4))","v":0.1628},{"$f":"IF(ISERROR(IRR($B195:AH195)),\"N/A\",ROUND(IRR($B195:AH195),4))","v":0.16309999999999999},{"$f":"IF(ISERROR(IRR($B195:AI195)),\"N/A\",ROUND(IRR($B195:AI195),4))","v":0.16339999999999999},{"$f":"IF(ISERROR(IRR($B195:AJ195)),\"N/A\",ROUND(IRR($B195:AJ195),4))","v":0.1636},{"$f":"IF(ISERROR(IRR($B195:AK195)),\"N/A\",ROUND(IRR($B195:AK195),4))","v":0.1638},{"$f":"IF(ISERROR(IRR($B195:AL195)),\"N/A\",ROUND(IRR($B195:AL195),4))","v":0.16389999999999999},{"$f":"IF(ISERROR(IRR($B195:AM195)),\"N/A\",ROUND(IRR($B195:AM195),4))","v":0.1641},{"$f":"IF(ISERROR(IRR($B195:AN195)),\"N/A\",ROUND(IRR($B195:AN195),4))","v":0.16420000000000001},{"$f":"IF(ISERROR(IRR($B195:AO195)),\"N/A\",ROUND(IRR($B195:AO195),4))","v":0.1643},{"$f":"IF(ISERROR(IRR($B195:AP195)),\"N/A\",ROUND(IRR($B195:AP195),4))","v":0.16450000000000001}]
["Cumulative NPV",{"$f":"B195","v":-16232106.574750002},{"$f":"NPV(DiscountRate,$C195:C195)+$B195","v":-11961968.490536006},{"$f":"NPV(DiscountRate,$C195:D195)+$B195","v":-7664872.8601238877},{"$f":"NPV(DiscountRate,$C195:E195)+$B195","v":-3668468.3549098857},{"$f":"NPV(DiscountRate,$C195:F195)+$B195","v":-3671922.7529732604},{"$f":"NPV(DiscountRate,$C195:G195)+$B195","v":-3675237.4866049252},{"$f":"NPV(DiscountRate,$C195:H195)+$B195","v":-3683186.7777270768},{"$f":"NPV(DiscountRate,$C195:I195)+$B195","v":-3695060.3193615545},{"$f":"NPV(DiscountRate,$C195:J195)+$B195","v":-3706136.0382923819},{"$f":"NPV(DiscountRate,$C195:K195)+$B195","v":-2266220.8155867718},{"$f":"NPV(DiscountRate,$C195:L195)+$B195","v":-923027.0541571416},{"$f":"NPV(DiscountRate,$C195:M195)+$B195","v":329901.3143633306},{"$f":"NPV(DiscountRate,$C195:N195)+$B195","v":1579720.420556061},{"$f":"NPV(DiscountRate,$C195:O195)+$B195","v":2763601.9972349778},{"$f":"NPV(DiscountRate,$C195:P195)+$B195","v":3822658.199670177},{"$f":"NPV(DiscountRate,$C195:Q195)+$B195","v":4785405.4537841976},{"$f":"NPV(DiscountRate,$C195:R195)+$B195","v":5679021.0555858836},{"$f":"NPV(DiscountRate,$C195:S195)+$B195","v":6492550.2476151735},{"$f":"NPV(DiscountRate,$C195:T195)+$B195","v":7236512.5197648369},{"$f":"NPV(DiscountRate,$C195:U195)+$B195","v":7930385.9295514822},{"$f":"NPV(DiscountRate,$C195:V195)+$B195","v":8577499.4624950588},{"$f":"NPV(DiscountRate,$C195:W195)+$B195","v":9177427.7725834288},{"$f":"NPV(DiscountRate,$C195:X195)+$B195","v":9733343.2949125096},{"$f":"NPV(DiscountRate,$C195:Y195)+$B195","v":10250399.343988191},{"$f":"NPV(DiscountRate,$C195:Z195)+$B195","v":10769847.94291592},{"$f":"NPV(DiscountRate,$C195:AA195)+$B195","v":11261693.510480355},{"$f":"NPV(DiscountRate,$C195:AB195)+$B195","v":11697845.292295933},{"$f":"NPV(DiscountRate,$C195:AC195)+$B195","v":12091682.756456491},{"$f":"NPV(DiscountRate,$C195:AD195)+$B195","v":12457955.999365125},{"$f":"NPV(DiscountRate,$C195:AE195)+$B195","v":12791023.628236115},{"$f":"NPV(DiscountRate,$C195:AF195)+$B195","v":13093788.361283321},{"$f":"NPV(DiscountRate,$C195:AG195)+$B195","v":13375384.113846615},{"$f":"NPV(DiscountRate,$C195:AH195)+$B195","v":13637279.358738828},{"$f":"NPV(DiscountRate,$C195:AI195)+$B195","v":13880841.408690475},{"$f":"NPV(DiscountRate,$C195:AJ195)+$B195","v":14107343.340292461},{"$f":"NPV(DiscountRate,$C195:AK195)+$B195","v":14317970.446985807},{"$f":"NPV(DiscountRate,$C195:AL195)+$B195","v":14532131.463525455},{"$f":"NPV(DiscountRate,$C195:AM195)+$B195","v":14757308.302937169},{"$f":"NPV(DiscountRate,$C195:AN195)+$B195","v":14956281.389804065},{"$f":"NPV(DiscountRate,$C195:AO195)+$B195","v":15135412.363365605},{"$f":"NPV(DiscountRate,$C195:AP195)+$B195","v":15424986.079850651}]
[]
["After-Tax IRR",{"$f":"IF(ISERROR(IRR(B195:AP195)),\"N/A\",IRR(B195:AP195))","v":0.16449193695229036}]
["NPV",{"$f":"NPV(DiscountRate,$C195:$AP195)+B195","v":15424986.079850651}]
[]
["Taxes"]
["State Income Taxes"]
["EBITDA",null,{"$f":"C43","v":5186185.3867221233},5221241.891674961,5256275.9843702372,5291284.9913383592,5326266.1716661844,5361216.7154902499,5396133.7424567686,5431014.3001476275,5465855.362471683,5500653.8280204916,5535406.5183878206,5570110.176451995,5604761.4646203648,5639356.9630349623,5673893.1677385746,5708366.4888002714,5742773.2483995594,5777109.6788681578,5811371.9206885574,5845556.0204483094,5879657.9287491161,5899342.5758821797,5918936.6362063298,5938435.7593528181,5957835.4901307719,5977131.2661946267,5996318.415660006,6015392.1546668168,6034347.584888462,6053179.6909858752,6071883.3380052596,6090453.2687181877,6108884.100902834,6127170.3245649757,6145306.2990974821,6163286.2503768764,6181104.2677955758,6198754.3012283863,6216230.1579317786,10256240.499374447]
["Plus: Interest Earned",null,{"$f":"C705","v":6776.1213953125007},11022.150933383791,15269.654512563315,19518.661851482586,23769.203290216774,28021.309803623877,32275.013014975622,36530.345209886385,40787.339350546878,45046.029090269272,49306.448788350688,53568.63352526207,6297.3531068967268,11403.279000766337,16511.079658844716,21620.793204951438,26732.458565163892,31846.115485115948,36961.804547676074,42079.567191013273,47199.445727059538,52446.878929518141,57696.515345723783,62948.400023769842,6586.0784493241936,12847.040886474646,19110.392523059818,25376.182339503135,31644.460353062212,37915.277640280299,44188.686359931598,50464.739776471564,56743.492284003289,63024.999430771604,69309.317944196475,75596.50575645786,8216.8143540193832,8370.7688711335886,8527.773976562974,8687.8926888390088]
["Less: Tax Depreciation",null,{"$f":"IF(C$2<=AnalysisPeriod,-C328-C358-C384-C410,0)","v":-6908585.6458398411},-11086519.633841299,-6716391.408462978,-4092483.3865231364,-4087447.8980628024,-2119108.1568952324,-153188.0660267839,-153122.67007275359,-153253.4619808142,-153122.67007275359,-153253.4619808142,-742097.1387730164,-1095612.6119012346,-718538.16002500593,-492502.75595216558,-451303.30491306866,-240609.99879635675,-70985.351810681081,-70985.351810681081,-70985.351810681081,-38287.37479552484,-5589.3977803685893,-5589.3977803685893,-709777.97508530482,-1132291.1214682665,-681610.43199310731,-411202.01830801181,-411202.01830801181,-208395.70804419022,-5589.3977803685893,-5589.3977803685893,-5589.3977803685893,-5589.3977803685893,-5589.3977803685893,-5589.3977803685893,-847530.05694179516,-1352694.4524386509,-813852.43057533808,-490547.21745735023,-487752.51856716594]
["Taxable Income Prior to Incentives",null,{"$f":"SUM(C205:C207)","v":-1715624.1377224056},-5854255.5912329536,-1444845.769580177,1218320.2666667053,1262587.4768935987,3270129.8683986412,5275220.689444961,5314421.9752847599,5353389.2398414155,5392577.1870380072,5431459.5051953569,4881581.6712042401,4515446.2058260264,4932222.0820107227,5197901.4914452536,5278683.9770921543,5528895.7081683669,5737970.442542593,5777348.3734255526,5816650.2358286418,5888569.9996806514,5946200.0570313288,5971043.7537716841,5291606.1842912827,4832130.4471118292,5308367.8750879942,5604226.7898750538,5629566.3186983084,5857596.3371973345,6085505.5708457865,6110482.6265848223,6135328.6107142903,6160038.1954064686,6184605.9262153786,6209026.2192613091,5391352.6991915395,4836626.6297109444,5393272.6395241814,5734210.7144509908,9777175.8734961208]
[{"$f":"'Inputs & Results'!A53","v":"Investment Based Incentive (IBI)"}]
[{"$f":"'Inputs & Results'!A54","v":"Fixed Amount ($)"}]
[{"$f":"'Inputs & Results'!A55","v":"Federal"},null,{"$f":"IF(IBIFedFixedStateTax=\"Yes\",C562,0)","v":0}]
[{"$f":"'Inputs & Results'!A56","v":"State"},null,{"$f":"IF(IBIStateFixedStateTax=\"Yes\",C563,0)","v":0}]
[{"$f":"'Inputs & Results'!A57","v":"Utility"},null,{"$f":"IF(IBIUtilityFixedStateTax=\"Yes\",C564,0)","v":0}]
[{"$f":"'Inputs & Results'!A58","v":"Other"},null,{"$f":"IF(IBIOtherFixedStateTax=\"Yes\",C565,0)","v":0}]
["Total",null,{"$f":"SUM(C211:C214)","v":0}]
[{"$f":"'Inputs & Results'!A59","v":"Percentage of Pre-Financing Costs"}]
[{"$f":"'Inputs & Results'!A60","v":"Federal"},null,{"$f":"IF(IBIFedPercentStateTax=\"Yes\",C568,0)","v":0}]
[{"$f":"'Inputs & Results'!A61","v":"State"},null,{"$f":"IF(IBIStatePercentStateTax=\"Yes\",C569,0)","v":0}]
[{"$f":"'Inputs & Results'!A62","v":"Utility"},null,{"$f":"IF(IBIUtilityPercentStateTax=\"Yes\",C570,0)","v":0}]
[{"$f":"'Inputs & Results'!A63","v":"Other"},null,{"$f":"IF(IBIOtherPercentStateTax=\"Yes\",C571,0)","v":0}]
["Total",null,{"$f":"SUM(C217:C220)","v":0}]
[{"$f":"'Inputs & Results'!A64","v":"Capacity Based Incentive (CBI) ($/DC-Watt)"}]
[{"$f":"'Inputs & Results'!A65","v":"Federal"},null,{"$f":"IF(CBIFedStateTax=\"Yes\",C574,0)","v":0}]
[{"$f":"'Inputs & Results'!A66","v":"State"},null,{"$f":"IF(CBIStateStateTax=\"Yes\",C575,0)","v":0}]
[{"$f":"'Inputs & Results'!A67","v":"Utility"},null,{"$f":"IF(CBIUtilityStateTax=\"Yes\",C576,0)","v":0}]
[{"$f":"'Inputs & Results'!A68","v":"Other"},null,{"$f":"IF(CBIOtherStateTax=\"Yes\",C577,0)","v":0}]
["Total",null,{"$f":"SUM(C223:C226)","v":0}]
[{"$f":"'Inputs & Results'!A71","v":"Production Based Incentive (PBI) ($/kWh)"}]
[{"$f":"'Inputs & Results'!A72","v":"Federal"},null,{"$f":"IF(PBIFedStateTax=\"Yes\",0,-C584)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Inputs & Results'!A73","v":"State"},null,{"$f":"IF(PBIStateStateTax=\"Yes\",0,-C588)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Inputs & Results'!A74","v":"Utility"},null,{"$f":"IF(PBIUtilityStateTax=\"Yes\",0,-C592)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Inputs & Results'!A75","v":"Other"},null,{"$f":"IF(PBIOtherStateTax=\"Yes\",0,-C596)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",null,{"$f":"SUM(C229:C232)","v":0},{"$f":"SUM(D229:D232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM229:AM232)","v":0},{"$f":"SUM(AN229:AN232)","v":0},0,0]
["Total Taxable Incentives",null,{"$f":"C215+C221+C227+C233","v":0},{"$f":"D215+D221+D227+D233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Taxable Income Including Incentives",null,{"$f":"C208+C234","v":-1715624.1377224056},{"$f":"D208+D234","v":-5854255.5912329536},-1444845.769580177,1218320.2666667053,1262587.4768935987,3270129.8683986412,5275220.689444961,5314421.9752847599,5353389.2398414155,5392577.1870380072,5431459.5051953569,4881581.6712042401,4515446.2058260264,4932222.0820107227,5197901.4914452536,5278683.9770921543,5528895.7081683669,5737970.442542593,5777348.3734255526,5816650.2358286418,5888569.9996806514,5946200.0570313288,5971043.7537716841,5291606.1842912827,4832130.4471118292,5308367.8750879942,5604226.7898750538,5629566.3186983084,5857596.3371973345,6085505.5708457865,6110482.6265848223,6135328.6107142903,6160038.1954064686,6184605.9262153786,6209026.2192613091,5391352.6991915395,4836626.6297109444,5393272.6395241814,5734210.7144509908,9777175.8734961208]
["State Tax Benefit/(Liability)",null,{"$f":"C236*-StateTax","v":94359.327574732306},321984.05751781247,79466.517326909743,-67007.614666668786,-69442.311229147934,-179857.14276192526,-290137.13791947288,-292293.20864066179,-294436.40819127788,-296591.74528709042,-298730.27278574463,-268486.99191623321,-248349.54132043145,-271272.21451058978,-285884.58202948893,-290327.61874006852,-304089.26394926017,-315588.37433984264,-317754.16053840541,-319915.76297057531,-323871.34998243582,-327041.00313672307,-328407.40645744262,-291038.34013602056,-265767.1745911506,-291960.2331298397,-308232.47344312794,-309626.14752840699,-322167.79854585341,-334702.80639651825,-336076.54446216521,-337443.07358928595,-338802.10074735578,-340153.32594184583,-341496.44205937203,-296524.39845553465,-266014.46463410195,-296629.99517382996,-315381.58929480449,-537744.67304228665]
[]
["Federal Income Taxes"]
["EBITDA",null,{"$f":"C$43","v":5186185.3867221233},{"$f":"D$43","v":5221241.891674961},5256275.9843702372,5291284.9913383592,5326266.1716661844,5361216.7154902499,5396133.7424567686,5431014.3001476275,5465855.362471683,5500653.8280204916,5535406.5183878206,5570110.176451995,5604761.4646203648,5639356.9630349623,5673893.1677385746,5708366.4888002714,5742773.2483995594,5777109.6788681578,5811371.9206885574,5845556.0204483094,5879657.9287491161,5899342.5758821797,5918936.6362063298,5938435.7593528181,5957835.4901307719,5977131.2661946267,5996318.415660006,6015392.1546668168,6034347.584888462,6053179.6909858752,6071883.3380052596,6090453.2687181877,6108884.100902834,6127170.3245649757,6145306.2990974821,6163286.2503768764,6181104.2677955758,6198754.3012283863,6216230.1579317786,10256240.499374447]
["Plus: Interest Earned",null,{"$f":"C705","v":6776.1213953125007},11022.150933383791,15269.654512563315,19518.661851482586,23769.203290216774,28021.309803623877,32275.013014975622,36530.345209886385,40787.339350546878,45046.029090269272,49306.448788350688,53568.63352526207,6297.3531068967268,11403.279000766337,16511.079658844716,21620.793204951438,26732.458565163892,31846.115485115948,36961.804547676074,42079.567191013273,47199.445727059538,52446.878929518141,57696.515345723783,62948.400023769842,6586.0784493241936,12847.040886474646,19110.392523059818,25376.182339503135,31644.460353062212,37915.277640280299,44188.686359931598,50464.739776471564,56743.492284003289,63024.999430771604,69309.317944196475,75596.50575645786,8216.8143540193832,8370.7688711335886,8527.773976562974,8687.8926888390088]
["Less: Tax Depreciation",null,{"$f":"IF(C$2<=AnalysisPeriod,-C462-C493-C519-C545,0)","v":-6908585.6458398411},-11086519.633841299,-6716391.408462978,-4092483.3865231364,-4087447.8980628024,-2119108.1568952324,-153188.0660267839,-153122.67007275359,-153253.4619808142,-153122.67007275359,-153253.4619808142,-742097.1387730164,-1095612.6119012346,-718538.16002500593,-492502.75595216558,-451303.30491306866,-240609.99879635675,-70985.351810681081,-70985.351810681081,-70985.351810681081,-38287.37479552484,-5589.3977803685893,-5589.3977803685893,-709777.97508530482,-1132291.1214682665,-681610.43199310731,-411202.01830801181,-411202.01830801181,-208395.70804419022,-5589.3977803685893,-5589.3977803685893,-5589.3977803685893,-5589.3977803685893,-5589.3977803685893,-5589.3977803685893,-847530.05694179516,-1352694.4524386509,-813852.43057533808,-490547.21745735023,-487752.51856716594]
["State Tax Benefit/(Liability)",null,{"$f":"C237","v":94359.327574732306},{"$f":"D237","v":321984.05751781247},79466.517326909743,-67007.614666668786,-69442.311229147934,-179857.14276192526,-290137.13791947288,-292293.20864066179,-294436.40819127788,-296591.74528709042,-298730.27278574463,-268486.99191623321,-248349.54132043145,-271272.21451058978,-285884.58202948893,-290327.61874006852,-304089.26394926017,-315588.37433984264,-317754.16053840541,-319915.76297057531,-323871.34998243582,-327041.00313672307,-328407.40645744262,-291038.34013602056,-265767.1745911506,-291960.2331298397,-308232.47344312794,-309626.14752840699,-322167.79854585341,-334702.80639651825,-336076.54446216521,-337443.07358928595,-338802.10074735578,-340153.32594184583,-341496.44205937203,-296524.39845553465,-266014.46463410195,-296629.99517382996,-315381.58929480449,-537744.67304228665]
["State ITC",null,{"$f":"C90","v":0},{"$f":"D90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["State PTC",null,{"$f":"C94","v":0},{"$f":"D94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxable Income Prior to Incentives",null,{"$f":"SUM(C240:C245)","v":-1621264.8101476734},{"$f":"SUM(D240:D245)","v":-5532271.533715141},-1365379.2522532672,1151312.6520000366,1193145.1656644507,3090272.725636716,4985083.5515254885,5022128.7666440979,5058952.8316501379,5095985.4417509167,5132729.2324096123,4613094.6792880073,4267096.6645055953,4660949.8675001329,4912016.9094157647,4988356.3583520856,5224806.4442191068,5422382.0682027508,5459594.2128871474,5496734.4728580667,5564698.6496982155,5619159.0538946055,5642636.3473142413,5000567.8441552622,4566363.2725206781,5016407.6419581547,5295994.3164319256,5319940.1711699013,5535428.5386514813,5750802.7644492686,5774406.0821226574,5797885.5371250045,5821236.0946591124,5844452.6002735328,5867529.7772019375,5094828.3007360045,4570612.1650768425,5096642.6443503518,5418829.1251561865,9239431.2004538346]
[{"$f":"'Inputs & Results'!A53","v":"Investment Based Incentive (IBI)"}]
[{"$f":"'Inputs & Results'!A54","v":"Fixed Amount ($)"}]
[{"$f":"'Inputs & Results'!A55","v":"Federal"},null,{"$f":"IF(IBIFedFixedFedTax=\"Yes\",C562,0)","v":0}]
[{"$f":"'Inputs & Results'!A56","v":"State"},null,{"$f":"IF(IBIStateFixedFedTax=\"Yes\",C563,0)","v":0}]
[{"$f":"'Inputs & Results'!A57","v":"Utility"},null,{"$f":"IF(IBIUtilityFixedFedTax=\"Yes\",C564,0)","v":0}]
[{"$f":"'Inputs & Results'!A58","v":"Other"},null,{"$f":"IF(IBIOtherFixedFedTax=\"Yes\",C565,0)","v":0}]
["Total",null,{"$f":"SUM(C249:C252)","v":0}]
[{"$f":"'Inputs & Results'!A59","v":"Percentage of Pre-Financing Costs"}]
[{"$f":"'Inputs & Results'!A60","v":"Federal"},null,{"$f":"IF(IBIFedPercentFedTax=\"Yes\",C568,0)","v":0}]
[{"$f":"'Inputs & Results'!A61","v":"State"},null,{"$f":"IF(IBIStatePercentFedTax=\"Yes\",C569,0)","v":0}]
[{"$f":"'Inputs & Results'!A62","v":"Utility"},null,{"$f":"IF(IBIUtilityPercentFedTax=\"Yes\",C570,0)","v":0}]
[{"$f":"'Inputs & Results'!A63","v":"Other"},null,{"$f":"IF(IBIOtherPercentFedTax=\"Yes\",C571,0)","v":0}]
["Total",null,{"$f":"SUM(C255:C258)","v":0}]
[{"$f":"'Inputs & Results'!A64","v":"Capacity Based Incentive (CBI) ($/DC-Watt)"}]
[{"$f":"'Inputs & Results'!A65","v":"Federal"},null,{"$f":"IF(CBIFedFedTax=\"Yes\",C574,0)","v":0}]
[{"$f":"'Inputs & Results'!A66","v":"State"},null,{"$f":"IF(CBIStateFedTax=\"Yes\",C575,0)","v":0}]
[{"$f":"'Inputs & Results'!A67","v":"Utility"},null,{"$f":"IF(CBIUtilityFedTax=\"Yes\",C576,0)","v":0}]
[{"$f":"'Inputs & Results'!A68","v":"Other"},null,{"$f":"IF(CBIOtherFedTax=\"Yes\",C577,0)","v":0}]
["Total",null,{"$f":"SUM(C261:C264)","v":0}]
[{"$f":"'Inputs & Results'!A71","v":"Production Based Incentive (PBI) ($/kWh)"}]
[{"$f":"'Inputs & Results'!A72","v":"Federal"},null,{"$f":"IF(PBIFedFedTax=\"Yes\",0,-C584)","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]
[{"$f":"'Inputs & Results'!A73","v":"State"},null,{"$f":"IF(PBIStateFedTax=\"Yes\",0,-C588)","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]
[{"$f":"'Inputs & Results'!A74","v":"Utility"},null,{"$f":"IF(PBIUtilityFedTax=\"Yes\",0,-C592)","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]
[{"$f":"'Inputs & Results'!A75","v":"Other"},null,{"$f":"IF(PBIOtherFedTax=\"Yes\",0,-C596)","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]
["Total",null,{"$f":"SUM(C267:C270)","v":0},{"$f":"SUM(D267:D270)","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,{"$f":"SUM(AM267:AM270)","v":0},{"$f":"SUM(AN267:AN270)","v":0},0,0]
["Total Taxable Incentives",null,{"$f":"C253+C259+C265+C271","v":0},{"$f":"D253+D259+D265+D271","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]
[]
["Taxable Income Including Incentives",null,{"$f":"C246+C272","v":-1621264.8101476734},{"$f":"D246+D272","v":-5532271.533715141},-1365379.2522532672,1151312.6520000366,1193145.1656644507,3090272.725636716,4985083.5515254885,5022128.7666440979,5058952.8316501379,5095985.4417509167,5132729.2324096123,4613094.6792880073,4267096.6645055953,4660949.8675001329,4912016.9094157647,4988356.3583520856,5224806.4442191068,5422382.0682027508,5459594.2128871474,5496734.4728580667,5564698.6496982155,5619159.0538946055,5642636.3473142413,5000567.8441552622,4566363.2725206781,5016407.6419581547,5295994.3164319256,5319940.1711699013,5535428.5386514813,5750802.7644492686,5774406.0821226574,5797885.5371250045,5821236.0946591124,5844452.6002735328,5867529.7772019375,5094828.3007360045,4570612.1650768425,5096642.6443503518,5418829.1251561865,9239431.2004538346]
["Federal Tax Benefit/(Liability)",null,{"$f":"C274*-FedTax","v":567442.68355168565},1936295.0368002993,477882.73828864348,-402959.42820001277,-417600.80798255774,-1081595.4539728505,-1744779.2430339209,-1757745.0683254341,-1770633.4910775481,-1783594.9046128208,-1796455.2313433641,-1614583.1377508026,-1493483.8325769582,-1631332.4536250464,-1719205.9182955176,-1745924.7254232299,-1828682.2554766873,-1897833.7238709626,-1910857.9745105014,-1923857.0655003232,-1947644.5273943753,-1966705.6688631119,-1974922.7215599844,-1750198.7454543416,-1598227.1453822372,-1755742.6746853541,-1853598.0107511738,-1861979.0599094653,-1937399.9885280184,-2012780.9675572438,-2021042.12874293,-2029259.9379937514,-2037432.6331306892,-2045558.4100957364,-2053635.4220206779,-1783189.9052576015,-1599714.2577768948,-1783824.9255226231,-1896590.1938046652,-3233800.9201588421]
[]
["Depreciation & ITC"]
["State Depreciation & ITC"]
["Summary",null,null,null,null,null,"ITC as % of Project Cost",null,null,null,"ITC as Fixed Amount"]
[null,"% of Total Depreciable Basis","Gross Amount Allocated","Reduction: IBI","Reduction: CBI","Depreciable Basis Prior to ITC","ITC Qualifying Costs","% of ITC Qualifying Costs","ITC Amount","ITC Basis Disallowance","Amount","ITC Basis Disallowance","ITC Reduction: State","ITC Reduction: Federal","Depreciable Basis After ITC Reduction","First Year Bonus Depreciation","Depreciable Basis After Bonus Reduction"]
[{"$f":"'Inputs & Results'!A245","v":"5-yr MACRS"},{"$f":"C281/$C$288","v":0.93401015228426398},{"$f":"'Inputs & Results'!B254","v":40109518.471925005},{"$f":"IF(StateBasisReduction=\"5-Yr MACRS\",D288,$B281*D$288)","v":0},{"$f":"IF(StateBasisReduction=\"5-Yr MACRS\",E288,$B281*E$288)","v":0},{"$f":"C281-D281-E281","v":40109518.471925005},{"$f":"IF('Inputs & Results'!B284=\"Yes\",F281,0)","v":40109518.471925005},{"$f":"IF($G$288=0,0,G281/$G$288)","v":1},{"$f":"$I$288*H281","v":0},{"$f":"I281*0.5","v":0},{"$f":"H281*$K$288","v":0},{"$f":"K281*0.5","v":0},{"$f":"IF(ITCStateFixedStateDeprec=\"Yes\",L281,0)+IF(ITCStatePercentStateDeprec=\"Yes\",J281,0)","v":0},{"$f":"IF(ITCFedFixedStateDeprec=\"Yes\",L415,0)+IF(ITCFedPercentStateDeprec=\"Yes\",J415,0)","v":6016427.7707887506},{"$f":"F281-M281-N281","v":34093090.701136254},{"$f":"IF('Inputs & Results'!B266=\"Yes\",O281*StateBonusDeprec,0)","v":0},{"$f":"O281-P281","v":34093090.701136254}]
[{"$f":"'Inputs & Results'!A246","v":"15-yr MACRS"},1.5228426395939082E-2,{"$f":"'Inputs & Results'!B255","v":653959.54030312493},{"$f":"IF(StateBasisReduction=\"5-Yr MACRS\",0,$B282*D$288)","v":0},0,{"$f":"C282-D282-E282","v":653959.54030312493},{"$f":"IF('Inputs & Results'!B285=\"Yes\",F282,0)","v":0},{"$f":"IF($G$288=0,0,G282/$G$288)","v":0},0,{"$f":"I282*0.5","v":0},0,{"$f":"K282*0.5","v":0},0,0,653959.54030312493,{"$f":"IF('Inputs & Results'!B267=\"Yes\",O282*StateBonusDeprec,0)","v":0},{"$f":"O282-P282","v":653959.54030312493}]
[{"$f":"'Inputs & Results'!A247","v":"5-yr SL"},0,{"$f":"'Inputs & Results'!B256","v":0},0,0,0,{"$f":"IF('Inputs & Results'!B286=\"Yes\",F283,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF('Inputs & Results'!B268=\"Yes\",O283*StateBonusDeprec,0)","v":0},0]
[{"$f":"'Inputs & Results'!A248","v":"15-yr SL"},1.5228426395939082E-2,{"$f":"'Inputs & Results'!B257","v":653959.54030312493},0,0,653959.54030312493,{"$f":"IF('Inputs & Results'!B287=\"Yes\",F284,0)","v":0},0,0,0,0,0,0,0,653959.54030312493,{"$f":"IF('Inputs & Results'!B269=\"Yes\",O284*StateBonusDeprec,0)","v":0},653959.54030312493]
[{"$f":"'Inputs & Results'!A249","v":"20-yr SL"},3.0456852791878163E-2,{"$f":"'Inputs & Results'!B258","v":1307919.0806062499},0,0,1307919.0806062499,{"$f":"IF('Inputs & Results'!B288=\"Yes\",F285,0)","v":0},0,0,0,0,0,0,0,1307919.0806062499,{"$f":"IF('Inputs & Results'!B270=\"Yes\",O285*StateBonusDeprec,0)","v":0},1307919.0806062499]
[{"$f":"'Inputs & Results'!A250","v":"39-yr SL"},5.0761421319796942E-3,{"$f":"'Inputs & Results'!B259","v":217986.513434375},0,0,217986.513434375,{"$f":"IF('Inputs & Results'!B289=\"Yes\",F286,0)","v":0},0,0,0,0,0,0,0,217986.513434375,{"$f":"IF('Inputs & Results'!B271=\"Yes\",O286*StateBonusDeprec,0)","v":0},217986.513434375]
["Non-Depreciable "]
[null,{"$f":"SUM(B281:B287)","v":1},{"$f":"SUM(C281:C287)","v":42943343.146571882},{"$f":"B297+B303","v":0},{"$f":"B309","v":0},{"$f":"SUM(F281:F287)","v":42943343.146571882},{"$f":"SUM(G281:G287)","v":40109518.471925005},{"$f":"SUM(H281:H287)","v":1},{"$f":"MIN(ITCStateMax,ITCStatePercent*G288)","v":0},{"$f":"SUM(J281:J287)","v":0},{"$f":"ITCStateFixed","v":0},{"$f":"SUM(L281:L287)","v":0},0,6016427.7707887506,36926915.375783131,0,36926915.375783131]
[]
["Depreciable Basis Incentive Reductions"]
[{"$f":"A560","v":"Investment Based Incentive (IBI)"}]
[{"$f":"A561","v":"Fixed Amount ($)"}]
["Federal",{"$f":"IF(IBIFedFixedStateDeprec=\"Yes\",IBIFedFixed,0)","v":0}]
["State",{"$f":"IF(IBIStateFixedStateDeprec=\"Yes\",IBIStateFixed,0)","v":0}]
["Utility",{"$f":"IF(IBIUtilityFixedStateDeprec=\"Yes\",IBIUtilityFixed,0)","v":0}]
["Other",{"$f":"IF(IBIOtherFixedStateDeprec=\"Yes\",IBIOtherFixed,0)","v":0}]
["Total",{"$f":"SUM(B293:B296)","v":0}]
["Percentage of Pre-Financing Costs"]
["Federal",{"$f":"IF(IBIFedPercentStateDeprec=\"Yes\",IBIFedPercent,0)","v":0}]
[{"$f":"A569","v":"State"},{"$f":"IF(IBIStatePercentStateDeprec=\"Yes\",IBIStatePercent,0)","v":0}]
["Utility",{"$f":"IF(IBIUtilityPercentStateDeprec=\"Yes\",IBIUtilityPercent,0)","v":0}]
["Other",{"$f":"IF(IBIOtherPercentStateDeprec=\"Yes\",IBIOtherPercent,0)","v":0}]
["Total",{"$f":"SUM(B299:B302)","v":0}]
["Capacity Based Incentive (CBI)"]
["Federal",{"$f":"IF(CBIFedStateDeprec=\"Yes\",CBIFed,0)","v":0}]
[{"$f":"A575","v":"State"},{"$f":"IF(CBIStateStateDeprec=\"Yes\",CBIState,0)","v":0}]
["Utility",{"$f":"IF(CBIUtilityStateDeprec=\"Yes\",CBIUtility,0)","v":0}]
["Other",{"$f":"IF(CBIOtherStateDeprec=\"Yes\",CBIOther,0)","v":0}]
[{"$f":"A578","v":"Total"},{"$f":"SUM(B305:B308)","v":0}]
["Total Basis Reduction",{"$f":"B297+B303+B309","v":0}]
[]
["State Depreciation Amounts"]
["Applicable %"]
[{"$f":"A281","v":"5-yr MACRS"},{"$f":"SUM(C314:AP314)","v":0.99999999999999989},{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0.2},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0.32},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0.192},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0.1152},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0.1152},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":5.7599999999999998E-2},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0}]
[{"$f":"A282","v":"15-yr MACRS"},{"$f":"SUM(C315:AP315)","v":1.0000000000000002},{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0.05},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":9.5000000000000001E-2},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":8.5500000000000007E-2},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":7.6999999999999999E-2},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":6.93E-2},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":6.2300000000000001E-2},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.8999999999999997E-2},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.8999999999999997E-2},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.91E-2},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.8999999999999997E-2},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.91E-2},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.8999999999999997E-2},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.91E-2},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.8999999999999997E-2},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.91E-2},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":2.9499999999999998E-2},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0}]
["5-yr SL",0.99999999999999989,{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.1},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.2},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.2},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.2},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.2},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.1},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0}]
["15-yr SL",0.99999999999999989,{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":3.3300000000000003E-2},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6600000000000006E-2},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6600000000000006E-2},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6600000000000006E-2},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6600000000000006E-2},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":3.3300000000000003E-2},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0}]
["20-yr SL",1.0000000000000002,{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":2.5000000000000001E-2},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":2.5000000000000001E-2},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0}]
["39-yr SL",1.0000000000000004,{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":1.2820512820512799E-2},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":1.2820512820512799E-2}]
["Amount"]
[{"$f":"A314","v":"5-yr MACRS"},{"$f":"SUM(C321:AP321)","v":34093090.701136254},{"$f":"C314*$Q281","v":6818618.1402272508},10909789.024363602,6545873.4146181606,3927524.0487708962,3927524.0487708962,1963762.0243854481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A315","v":"15-yr MACRS"},{"$f":"SUM(C322:AP322)","v":653959.54030312493},{"$f":"C315*$Q282","v":32697.977015156248},62126.156328796867,55913.540695917189,50354.884603340623,45319.396143006561,40741.679360884686,38583.61287788437,38583.61287788437,38649.008831914682,38583.61287788437,38649.008831914682,38583.61287788437,38649.008831914682,38583.61287788437,38649.008831914682,19291.806438942185,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["5-yr SL",0,{"$f":"C316*$Q283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["15-yr SL",653959.54030312481,{"$f":"C317*$Q284","v":21776.852692094064},43619.101338218432,43619.101338218432,43619.101338218432,43619.101338218432,43619.101338218432,43619.101338218432,43553.705384188128,43619.101338218432,43553.705384188128,43619.101338218432,43553.705384188128,43619.101338218432,43553.705384188128,43619.101338218432,21776.852692094064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["20-yr SL",1307919.0806062501,{"$f":"C318*$Q285","v":32697.977015156248},65395.954030312496,65395.954030312496,65395.954030312496,65395.954030312496,65395.954030312496,65395.954030312496,65395.954030312496,65395.954030312496,65395.954030312496,65395.954030312496,65395.954030312496,65395.954030312496,65395.954030312496,65395.954030312496,65395.954030312496,65395.954030312496,65395.954030312496,65395.954030312496,65395.954030312496,32697.977015156248,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["39-yr SL",217986.51343437508,{"$f":"C319*$Q286","v":2794.6988901842901},5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,2794.6988901842901]
["First Year Bonus Depreciation",0,{"$f":"P288","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]
[null,36926915.375783086,{"$f":"SUM(C321:C327)","v":6908585.6458398411},{"$f":"SUM(D321:D327)","v":11086519.633841299},6716391.408462978,4092483.3865231364,4087447.8980628024,2119108.1568952324,153188.0660267839,153122.67007275359,153253.4619808142,153122.67007275359,153253.4619808142,153122.67007275359,153253.4619808142,153122.67007275359,153253.4619808142,112054.01094171732,70985.351810681081,70985.351810681081,70985.351810681081,70985.351810681081,38287.37479552484,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,2794.6988901842901]
[]
["Major Equipment Replacement Depreciation"]
["Depreciation Schedule Selected",{"$f":"MMStateTaxTreatment","v":"5-yr MACRS"}]
["Year",{"$f":"B2","v":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]
["Depreciation Percent",0,{"$f":"IF($B$331=$A314,C314,0)+IF($B$331=$A315,C315,0)+IF($B$331=$A316,C316,0)+IF($B$331=$A317,C317,0)+IF($B$331=$A318,C318,0)+IF($B$331=$A319,C319,0)","v":0.2},0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Major Equipment Replacement 1"]
["Timing"]
[1,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C615:C615)>0,B337+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C615:D615)>0,C337+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C615:E615)>0,D337+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C615:F615)>0,E337+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C615:G615)>0,F337+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C615:H615)>0,G337+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C615:I615)>0,H337+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C615:J615)>0,I337+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C615:K615)>0,J337+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C615:L615)>0,K337+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C615:M615)>0,L337+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C615:N615)>0,M337+1,0),0)","v":1},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C615:O615)>0,N337+1,0),0)","v":2},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C615:P615)>0,O337+1,0),0)","v":3},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C615:Q615)>0,P337+1,0),0)","v":4},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C615:R615)>0,Q337+1,0),0)","v":5},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C615:S615)>0,R337+1,0),0)","v":6},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C615:T615)>0,S337+1,0),0)","v":7},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C615:U615)>0,T337+1,0),0)","v":8},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C615:V615)>0,U337+1,0),0)","v":9},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C615:W615)>0,V337+1,0),0)","v":10},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C615:X615)>0,W337+1,0),0)","v":11},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C615:Y615)>0,X337+1,0),0)","v":12},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C615:Z615)>0,Y337+1,0),0)","v":13},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C615:AA615)>0,Z337+1,0),0)","v":14},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C615:AB615)>0,AA337+1,0),0)","v":15},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C615:AC615)>0,AB337+1,0),0)","v":16},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C615:AD615)>0,AC337+1,0),0)","v":17},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C615:AE615)>0,AD337+1,0),0)","v":18},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C615:AF615)>0,AE337+1,0),0)","v":19},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C615:AG615)>0,AF337+1,0),0)","v":20},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C615:AH615)>0,AG337+1,0),0)","v":21},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C615:AI615)>0,AH337+1,0),0)","v":22},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C615:AJ615)>0,AI337+1,0),0)","v":23},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C615:AK615)>0,AJ337+1,0),0)","v":24},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C615:AL615)>0,AK337+1,0),0)","v":25},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C615:AM615)>0,AL337+1,0),0)","v":26},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C615:AN615)>0,AM337+1,0),0)","v":27},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C615:AO615)>0,AN337+1,0),0)","v":28},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C615:AP615)>0,AO337+1,0),0)","v":29}]
[{"$f":"A337+1","v":2},null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C616:C616)>0,B338+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C616:D616)>0,C338+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C616:E616)>0,D338+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C616:F616)>0,E338+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C616:G616)>0,F338+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C616:H616)>0,G338+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C616:I616)>0,H338+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C616:J616)>0,I338+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C616:K616)>0,J338+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C616:L616)>0,K338+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C616:M616)>0,L338+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C616:N616)>0,M338+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C616:O616)>0,N338+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C616:P616)>0,O338+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C616:Q616)>0,P338+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C616:R616)>0,Q338+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C616:S616)>0,R338+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C616:T616)>0,S338+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C616:U616)>0,T338+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C616:V616)>0,U338+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C616:W616)>0,V338+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C616:X616)>0,W338+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C616:Y616)>0,X338+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C616:Z616)>0,Y338+1,0),0)","v":1},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C616:AA616)>0,Z338+1,0),0)","v":2},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C616:AB616)>0,AA338+1,0),0)","v":3},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C616:AC616)>0,AB338+1,0),0)","v":4},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C616:AD616)>0,AC338+1,0),0)","v":5},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C616:AE616)>0,AD338+1,0),0)","v":6},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C616:AF616)>0,AE338+1,0),0)","v":7},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C616:AG616)>0,AF338+1,0),0)","v":8},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C616:AH616)>0,AG338+1,0),0)","v":9},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C616:AI616)>0,AH338+1,0),0)","v":10},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C616:AJ616)>0,AI338+1,0),0)","v":11},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C616:AK616)>0,AJ338+1,0),0)","v":12},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C616:AL616)>0,AK338+1,0),0)","v":13},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C616:AM616)>0,AL338+1,0),0)","v":14},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C616:AN616)>0,AM338+1,0),0)","v":15},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C616:AO616)>0,AN338+1,0),0)","v":16},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C616:AP616)>0,AO338+1,0),0)","v":17}]
[{"$f":"A338+1","v":3},null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C617:C617)>0,B339+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C617:D617)>0,C339+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C617:E617)>0,D339+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C617:F617)>0,E339+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C617:G617)>0,F339+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C617:H617)>0,G339+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C617:I617)>0,H339+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C617:J617)>0,I339+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C617:K617)>0,J339+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C617:L617)>0,K339+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C617:M617)>0,L339+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C617:N617)>0,M339+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C617:O617)>0,N339+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C617:P617)>0,O339+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C617:Q617)>0,P339+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C617:R617)>0,Q339+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C617:S617)>0,R339+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C617:T617)>0,S339+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C617:U617)>0,T339+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C617:V617)>0,U339+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C617:W617)>0,V339+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C617:X617)>0,W339+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C617:Y617)>0,X339+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C617:Z617)>0,Y339+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C617:AA617)>0,Z339+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C617:AB617)>0,AA339+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C617:AC617)>0,AB339+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C617:AD617)>0,AC339+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C617:AE617)>0,AD339+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C617:AF617)>0,AE339+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C617:AG617)>0,AF339+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C617:AH617)>0,AG339+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C617:AI617)>0,AH339+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C617:AJ617)>0,AI339+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C617:AK617)>0,AJ339+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C617:AL617)>0,AK339+1,0),0)","v":1},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C617:AM617)>0,AL339+1,0),0)","v":2},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C617:AN617)>0,AM339+1,0),0)","v":3},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C617:AO617)>0,AN339+1,0),0)","v":4},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C617:AP617)>0,AO339+1,0),0)","v":5}]
[4,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C618:C618)>0,B340+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C618:D618)>0,C340+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C618:E618)>0,D340+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C618:F618)>0,E340+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C618:G618)>0,F340+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C618:H618)>0,G340+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C618:I618)>0,H340+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C618:J618)>0,I340+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C618:K618)>0,J340+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C618:L618)>0,K340+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C618:M618)>0,L340+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C618:N618)>0,M340+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C618:O618)>0,N340+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C618:P618)>0,O340+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C618:Q618)>0,P340+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C618:R618)>0,Q340+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C618:S618)>0,R340+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C618:T618)>0,S340+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C618:U618)>0,T340+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C618:V618)>0,U340+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C618:W618)>0,V340+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C618:X618)>0,W340+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C618:Y618)>0,X340+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C618:Z618)>0,Y340+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C618:AA618)>0,Z340+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C618:AB618)>0,AA340+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C618:AC618)>0,AB340+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C618:AD618)>0,AC340+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C618:AE618)>0,AD340+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C618:AF618)>0,AE340+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C618:AG618)>0,AF340+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C618:AH618)>0,AG340+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C618:AI618)>0,AH340+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C618:AJ618)>0,AI340+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C618:AK618)>0,AJ340+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C618:AL618)>0,AK340+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C618:AM618)>0,AL340+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C618:AN618)>0,AM340+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C618:AO618)>0,AN340+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C618:AP618)>0,AO340+1,0),0)","v":0}]
[5,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C619:C619)>0,B341+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C619:D619)>0,C341+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C619:E619)>0,D341+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C619:F619)>0,E341+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C619:G619)>0,F341+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C619:H619)>0,G341+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C619:I619)>0,H341+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C619:J619)>0,I341+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C619:K619)>0,J341+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C619:L619)>0,K341+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C619:M619)>0,L341+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C619:N619)>0,M341+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C619:O619)>0,N341+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C619:P619)>0,O341+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C619:Q619)>0,P341+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C619:R619)>0,Q341+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C619:S619)>0,R341+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C619:T619)>0,S341+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C619:U619)>0,T341+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C619:V619)>0,U341+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C619:W619)>0,V341+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C619:X619)>0,W341+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C619:Y619)>0,X341+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C619:Z619)>0,Y341+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C619:AA619)>0,Z341+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C619:AB619)>0,AA341+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C619:AC619)>0,AB341+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C619:AD619)>0,AC341+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C619:AE619)>0,AD341+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C619:AF619)>0,AE341+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C619:AG619)>0,AF341+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C619:AH619)>0,AG341+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C619:AI619)>0,AH341+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C619:AJ619)>0,AI341+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C619:AK619)>0,AJ341+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C619:AL619)>0,AK341+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C619:AM619)>0,AL341+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C619:AN619)>0,AM341+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C619:AO619)>0,AN341+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C619:AP619)>0,AO341+1,0),0)","v":0}]
[6,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C620:C620)>0,B342+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C620:D620)>0,C342+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C620:E620)>0,D342+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C620:F620)>0,E342+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C620:G620)>0,F342+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C620:H620)>0,G342+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C620:I620)>0,H342+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C620:J620)>0,I342+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C620:K620)>0,J342+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C620:L620)>0,K342+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C620:M620)>0,L342+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C620:N620)>0,M342+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C620:O620)>0,N342+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C620:P620)>0,O342+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C620:Q620)>0,P342+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C620:R620)>0,Q342+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C620:S620)>0,R342+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C620:T620)>0,S342+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C620:U620)>0,T342+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C620:V620)>0,U342+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C620:W620)>0,V342+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C620:X620)>0,W342+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C620:Y620)>0,X342+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C620:Z620)>0,Y342+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C620:AA620)>0,Z342+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C620:AB620)>0,AA342+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C620:AC620)>0,AB342+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C620:AD620)>0,AC342+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C620:AE620)>0,AD342+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C620:AF620)>0,AE342+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C620:AG620)>0,AF342+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C620:AH620)>0,AG342+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C620:AI620)>0,AH342+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C620:AJ620)>0,AI342+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C620:AK620)>0,AJ342+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C620:AL620)>0,AK342+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C620:AM620)>0,AL342+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C620:AN620)>0,AM342+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C620:AO620)>0,AN342+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C620:AP620)>0,AO342+1,0),0)","v":0}]
[7,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C621:C621)>0,B343+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C621:D621)>0,C343+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C621:E621)>0,D343+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C621:F621)>0,E343+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C621:G621)>0,F343+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C621:H621)>0,G343+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C621:I621)>0,H343+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C621:J621)>0,I343+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C621:K621)>0,J343+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C621:L621)>0,K343+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C621:M621)>0,L343+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C621:N621)>0,M343+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C621:O621)>0,N343+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C621:P621)>0,O343+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C621:Q621)>0,P343+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C621:R621)>0,Q343+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C621:S621)>0,R343+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C621:T621)>0,S343+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C621:U621)>0,T343+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C621:V621)>0,U343+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C621:W621)>0,V343+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C621:X621)>0,W343+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C621:Y621)>0,X343+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C621:Z621)>0,Y343+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C621:AA621)>0,Z343+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C621:AB621)>0,AA343+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C621:AC621)>0,AB343+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C621:AD621)>0,AC343+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C621:AE621)>0,AD343+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C621:AF621)>0,AE343+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C621:AG621)>0,AF343+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C621:AH621)>0,AG343+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C621:AI621)>0,AH343+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C621:AJ621)>0,AI343+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C621:AK621)>0,AJ343+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C621:AL621)>0,AK343+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C621:AM621)>0,AL343+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C621:AN621)>0,AM343+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C621:AO621)>0,AN343+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C621:AP621)>0,AO343+1,0),0)","v":0}]
[8,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C622:C622)>0,B344+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C622:D622)>0,C344+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C622:E622)>0,D344+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C622:F622)>0,E344+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C622:G622)>0,F344+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C622:H622)>0,G344+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C622:I622)>0,H344+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C622:J622)>0,I344+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C622:K622)>0,J344+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C622:L622)>0,K344+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C622:M622)>0,L344+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C622:N622)>0,M344+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C622:O622)>0,N344+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C622:P622)>0,O344+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C622:Q622)>0,P344+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C622:R622)>0,Q344+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C622:S622)>0,R344+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C622:T622)>0,S344+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C622:U622)>0,T344+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C622:V622)>0,U344+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C622:W622)>0,V344+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C622:X622)>0,W344+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C622:Y622)>0,X344+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C622:Z622)>0,Y344+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C622:AA622)>0,Z344+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C622:AB622)>0,AA344+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C622:AC622)>0,AB344+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C622:AD622)>0,AC344+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C622:AE622)>0,AD344+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C622:AF622)>0,AE344+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C622:AG622)>0,AF344+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C622:AH622)>0,AG344+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C622:AI622)>0,AH344+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C622:AJ622)>0,AI344+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C622:AK622)>0,AJ344+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C622:AL622)>0,AK344+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C622:AM622)>0,AL344+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C622:AN622)>0,AM344+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C622:AO622)>0,AN344+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C622:AP622)>0,AO344+1,0),0)","v":0}]
[{"$f":"A344+1","v":9},null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C623:C623)>0,B345+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C623:D623)>0,C345+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C623:E623)>0,D345+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C623:F623)>0,E345+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C623:G623)>0,F345+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C623:H623)>0,G345+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C623:I623)>0,H345+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C623:J623)>0,I345+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C623:K623)>0,J345+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C623:L623)>0,K345+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C623:M623)>0,L345+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C623:N623)>0,M345+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C623:O623)>0,N345+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C623:P623)>0,O345+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C623:Q623)>0,P345+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C623:R623)>0,Q345+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C623:S623)>0,R345+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C623:T623)>0,S345+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C623:U623)>0,T345+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C623:V623)>0,U345+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C623:W623)>0,V345+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C623:X623)>0,W345+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C623:Y623)>0,X345+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C623:Z623)>0,Y345+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C623:AA623)>0,Z345+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C623:AB623)>0,AA345+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C623:AC623)>0,AB345+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C623:AD623)>0,AC345+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C623:AE623)>0,AD345+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C623:AF623)>0,AE345+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C623:AG623)>0,AF345+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C623:AH623)>0,AG345+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C623:AI623)>0,AH345+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C623:AJ623)>0,AI345+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C623:AK623)>0,AJ345+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C623:AL623)>0,AK345+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C623:AM623)>0,AL345+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C623:AN623)>0,AM345+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C623:AO623)>0,AN345+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C623:AP623)>0,AO345+1,0),0)","v":0}]
[10,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C624:C624)>0,B346+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C624:D624)>0,C346+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C624:E624)>0,D346+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C624:F624)>0,E346+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C624:G624)>0,F346+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C624:H624)>0,G346+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C624:I624)>0,H346+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C624:J624)>0,I346+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C624:K624)>0,J346+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C624:L624)>0,K346+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C624:M624)>0,L346+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C624:N624)>0,M346+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C624:O624)>0,N346+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C624:P624)>0,O346+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C624:Q624)>0,P346+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C624:R624)>0,Q346+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C624:S624)>0,R346+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C624:T624)>0,S346+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C624:U624)>0,T346+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C624:V624)>0,U346+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C624:W624)>0,V346+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C624:X624)>0,W346+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C624:Y624)>0,X346+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C624:Z624)>0,Y346+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C624:AA624)>0,Z346+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C624:AB624)>0,AA346+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C624:AC624)>0,AB346+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C624:AD624)>0,AC346+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C624:AE624)>0,AD346+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C624:AF624)>0,AE346+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C624:AG624)>0,AF346+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C624:AH624)>0,AG346+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C624:AI624)>0,AH346+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C624:AJ624)>0,AI346+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C624:AK624)>0,AJ346+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C624:AL624)>0,AK346+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C624:AM624)>0,AL346+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C624:AN624)>0,AM346+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C624:AO624)>0,AN346+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C624:AP624)>0,AO346+1,0),0)","v":0}]
["Depreciation Amount"]
[1,{"$f":"SUM(C348:AP348)","v":2944872.3435013141},{"$f":"LOOKUP(C337,$B$332:$AP$332,$B$333:$AP$333)*$B615","v":0},0,0,0,0,0,0,0,0,0,0,588974.46870026283,942359.14992042049,565415.48995225236,339249.29397135135,339249.29397135135,169624.64698567567,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A348+1","v":2},3520942.886524681,{"$f":"LOOKUP(C338,$B$332:$AP$332,$B$333:$AP$333)*$B616","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,704188.57730493625,1126701.7236878979,676021.03421273874,405612.62052764324,405612.62052764324,202806.31026382162,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A349+1","v":3},3967224.3859686418,{"$f":"LOOKUP(C339,$B$332:$AP$332,$B$333:$AP$333)*$B617","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,841940.65916142659,1347105.0546582823,808263.03279496951,484957.81967698166,484957.81967698166]
[4,0,{"$f":"LOOKUP(C340,$B$332:$AP$332,$B$333:$AP$333)*$B618","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]
[5,0,{"$f":"LOOKUP(C341,$B$332:$AP$332,$B$333:$AP$333)*$B619","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]
[6,0,{"$f":"LOOKUP(C342,$B$332:$AP$332,$B$333:$AP$333)*$B620","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]
[7,0,{"$f":"LOOKUP(C343,$B$332:$AP$332,$B$333:$AP$333)*$B621","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]
[8,0,{"$f":"LOOKUP(C344,$B$332:$AP$332,$B$333:$AP$333)*$B622","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]
[{"$f":"A355+1","v":9},0,{"$f":"LOOKUP(C345,$B$332:$AP$332,$B$333:$AP$333)*$B623","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]
[10,0,{"$f":"LOOKUP(C346,$B$332:$AP$332,$B$333:$AP$333)*$B624","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]
["Total",null,{"$f":"SUM(C348:C357)","v":0},{"$f":"SUM(D348:D357)","v":0},0,0,0,0,0,0,0,0,0,588974.46870026283,942359.14992042049,565415.48995225236,339249.29397135135,339249.29397135135,169624.64698567567,0,0,0,0,0,0,704188.57730493625,1126701.7236878979,676021.03421273874,405612.62052764324,405612.62052764324,202806.31026382162,0,0,0,0,0,0,841940.65916142659,1347105.0546582823,808263.03279496951,484957.81967698166,484957.81967698166]
[]
["Major Equipment Replacement - 2"]
["Timing"]
[1,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C647:C647)>0,B362+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C647:D647)>0,C362+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C647:E647)>0,D362+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C647:F647)>0,E362+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C647:G647)>0,F362+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C647:H647)>0,G362+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C647:I647)>0,H362+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C647:J647)>0,I362+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C647:K647)>0,J362+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C647:L647)>0,K362+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C647:M647)>0,L362+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C647:N647)>0,M362+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C647:O647)>0,N362+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C647:P647)>0,O362+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C647:Q647)>0,P362+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C647:R647)>0,Q362+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C647:S647)>0,R362+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C647:T647)>0,S362+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C647:U647)>0,T362+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C647:V647)>0,U362+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C647:W647)>0,V362+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C647:X647)>0,W362+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C647:Y647)>0,X362+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C647:Z647)>0,Y362+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C647:AA647)>0,Z362+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C647:AB647)>0,AA362+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C647:AC647)>0,AB362+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C647:AD647)>0,AC362+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C647:AE647)>0,AD362+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C647:AF647)>0,AE362+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C647:AG647)>0,AF362+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C647:AH647)>0,AG362+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C647:AI647)>0,AH362+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C647:AJ647)>0,AI362+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C647:AK647)>0,AJ362+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C647:AL647)>0,AK362+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C647:AM647)>0,AL362+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C647:AN647)>0,AM362+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C647:AO647)>0,AN362+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C647:AP647)>0,AO362+1,0),0)","v":0}]
[{"$f":"A362+1","v":2},null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C648:C648)>0,B363+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C648:D648)>0,C363+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C648:E648)>0,D363+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C648:F648)>0,E363+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C648:G648)>0,F363+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C648:H648)>0,G363+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C648:I648)>0,H363+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C648:J648)>0,I363+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C648:K648)>0,J363+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C648:L648)>0,K363+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C648:M648)>0,L363+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C648:N648)>0,M363+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C648:O648)>0,N363+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C648:P648)>0,O363+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C648:Q648)>0,P363+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C648:R648)>0,Q363+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C648:S648)>0,R363+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C648:T648)>0,S363+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C648:U648)>0,T363+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C648:V648)>0,U363+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C648:W648)>0,V363+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C648:X648)>0,W363+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C648:Y648)>0,X363+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C648:Z648)>0,Y363+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C648:AA648)>0,Z363+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C648:AB648)>0,AA363+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C648:AC648)>0,AB363+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C648:AD648)>0,AC363+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C648:AE648)>0,AD363+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C648:AF648)>0,AE363+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C648:AG648)>0,AF363+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C648:AH648)>0,AG363+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C648:AI648)>0,AH363+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C648:AJ648)>0,AI363+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C648:AK648)>0,AJ363+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C648:AL648)>0,AK363+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C648:AM648)>0,AL363+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C648:AN648)>0,AM363+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C648:AO648)>0,AN363+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C648:AP648)>0,AO363+1,0),0)","v":0}]
[{"$f":"A363+1","v":3},null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C649:C649)>0,B364+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C649:D649)>0,C364+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C649:E649)>0,D364+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C649:F649)>0,E364+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C649:G649)>0,F364+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C649:H649)>0,G364+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C649:I649)>0,H364+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C649:J649)>0,I364+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C649:K649)>0,J364+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C649:L649)>0,K364+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C649:M649)>0,L364+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C649:N649)>0,M364+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C649:O649)>0,N364+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C649:P649)>0,O364+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C649:Q649)>0,P364+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C649:R649)>0,Q364+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C649:S649)>0,R364+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C649:T649)>0,S364+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C649:U649)>0,T364+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C649:V649)>0,U364+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C649:W649)>0,V364+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C649:X649)>0,W364+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C649:Y649)>0,X364+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C649:Z649)>0,Y364+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C649:AA649)>0,Z364+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C649:AB649)>0,AA364+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C649:AC649)>0,AB364+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C649:AD649)>0,AC364+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C649:AE649)>0,AD364+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C649:AF649)>0,AE364+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C649:AG649)>0,AF364+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C649:AH649)>0,AG364+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C649:AI649)>0,AH364+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C649:AJ649)>0,AI364+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C649:AK649)>0,AJ364+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C649:AL649)>0,AK364+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C649:AM649)>0,AL364+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C649:AN649)>0,AM364+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C649:AO649)>0,AN364+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C649:AP649)>0,AO364+1,0),0)","v":0}]
[4,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C650:C650)>0,B365+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C650:D650)>0,C365+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C650:E650)>0,D365+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C650:F650)>0,E365+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C650:G650)>0,F365+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C650:H650)>0,G365+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C650:I650)>0,H365+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C650:J650)>0,I365+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C650:K650)>0,J365+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C650:L650)>0,K365+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C650:M650)>0,L365+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C650:N650)>0,M365+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C650:O650)>0,N365+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C650:P650)>0,O365+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C650:Q650)>0,P365+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C650:R650)>0,Q365+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C650:S650)>0,R365+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C650:T650)>0,S365+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C650:U650)>0,T365+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C650:V650)>0,U365+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C650:W650)>0,V365+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C650:X650)>0,W365+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C650:Y650)>0,X365+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C650:Z650)>0,Y365+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C650:AA650)>0,Z365+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C650:AB650)>0,AA365+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C650:AC650)>0,AB365+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C650:AD650)>0,AC365+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C650:AE650)>0,AD365+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C650:AF650)>0,AE365+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C650:AG650)>0,AF365+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C650:AH650)>0,AG365+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C650:AI650)>0,AH365+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C650:AJ650)>0,AI365+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C650:AK650)>0,AJ365+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C650:AL650)>0,AK365+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C650:AM650)>0,AL365+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C650:AN650)>0,AM365+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C650:AO650)>0,AN365+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C650:AP650)>0,AO365+1,0),0)","v":0}]
[5,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C651:C651)>0,B366+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C651:D651)>0,C366+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C651:E651)>0,D366+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C651:F651)>0,E366+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C651:G651)>0,F366+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C651:H651)>0,G366+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C651:I651)>0,H366+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C651:J651)>0,I366+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C651:K651)>0,J366+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C651:L651)>0,K366+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C651:M651)>0,L366+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C651:N651)>0,M366+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C651:O651)>0,N366+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C651:P651)>0,O366+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C651:Q651)>0,P366+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C651:R651)>0,Q366+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C651:S651)>0,R366+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C651:T651)>0,S366+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C651:U651)>0,T366+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C651:V651)>0,U366+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C651:W651)>0,V366+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C651:X651)>0,W366+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C651:Y651)>0,X366+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C651:Z651)>0,Y366+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C651:AA651)>0,Z366+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C651:AB651)>0,AA366+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C651:AC651)>0,AB366+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C651:AD651)>0,AC366+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C651:AE651)>0,AD366+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C651:AF651)>0,AE366+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C651:AG651)>0,AF366+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C651:AH651)>0,AG366+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C651:AI651)>0,AH366+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C651:AJ651)>0,AI366+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C651:AK651)>0,AJ366+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C651:AL651)>0,AK366+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C651:AM651)>0,AL366+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C651:AN651)>0,AM366+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C651:AO651)>0,AN366+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C651:AP651)>0,AO366+1,0),0)","v":0}]
[6,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C652:C652)>0,B367+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C652:D652)>0,C367+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C652:E652)>0,D367+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C652:F652)>0,E367+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C652:G652)>0,F367+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C652:H652)>0,G367+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C652:I652)>0,H367+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C652:J652)>0,I367+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C652:K652)>0,J367+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C652:L652)>0,K367+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C652:M652)>0,L367+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C652:N652)>0,M367+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C652:O652)>0,N367+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C652:P652)>0,O367+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C652:Q652)>0,P367+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C652:R652)>0,Q367+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C652:S652)>0,R367+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C652:T652)>0,S367+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C652:U652)>0,T367+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C652:V652)>0,U367+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C652:W652)>0,V367+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C652:X652)>0,W367+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C652:Y652)>0,X367+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C652:Z652)>0,Y367+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C652:AA652)>0,Z367+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C652:AB652)>0,AA367+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C652:AC652)>0,AB367+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C652:AD652)>0,AC367+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C652:AE652)>0,AD367+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C652:AF652)>0,AE367+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C652:AG652)>0,AF367+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C652:AH652)>0,AG367+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C652:AI652)>0,AH367+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C652:AJ652)>0,AI367+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C652:AK652)>0,AJ367+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C652:AL652)>0,AK367+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C652:AM652)>0,AL367+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C652:AN652)>0,AM367+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C652:AO652)>0,AN367+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C652:AP652)>0,AO367+1,0),0)","v":0}]
[7,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C653:C653)>0,B368+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C653:D653)>0,C368+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C653:E653)>0,D368+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C653:F653)>0,E368+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C653:G653)>0,F368+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C653:H653)>0,G368+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C653:I653)>0,H368+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C653:J653)>0,I368+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C653:K653)>0,J368+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C653:L653)>0,K368+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C653:M653)>0,L368+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C653:N653)>0,M368+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C653:O653)>0,N368+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C653:P653)>0,O368+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C653:Q653)>0,P368+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C653:R653)>0,Q368+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C653:S653)>0,R368+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C653:T653)>0,S368+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C653:U653)>0,T368+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C653:V653)>0,U368+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C653:W653)>0,V368+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C653:X653)>0,W368+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C653:Y653)>0,X368+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C653:Z653)>0,Y368+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C653:AA653)>0,Z368+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C653:AB653)>0,AA368+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C653:AC653)>0,AB368+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C653:AD653)>0,AC368+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C653:AE653)>0,AD368+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C653:AF653)>0,AE368+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C653:AG653)>0,AF368+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C653:AH653)>0,AG368+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C653:AI653)>0,AH368+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C653:AJ653)>0,AI368+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C653:AK653)>0,AJ368+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C653:AL653)>0,AK368+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C653:AM653)>0,AL368+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C653:AN653)>0,AM368+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C653:AO653)>0,AN368+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C653:AP653)>0,AO368+1,0),0)","v":0}]
[8,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C654:C654)>0,B369+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C654:D654)>0,C369+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C654:E654)>0,D369+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C654:F654)>0,E369+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C654:G654)>0,F369+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C654:H654)>0,G369+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C654:I654)>0,H369+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C654:J654)>0,I369+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C654:K654)>0,J369+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C654:L654)>0,K369+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C654:M654)>0,L369+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C654:N654)>0,M369+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C654:O654)>0,N369+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C654:P654)>0,O369+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C654:Q654)>0,P369+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C654:R654)>0,Q369+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C654:S654)>0,R369+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C654:T654)>0,S369+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C654:U654)>0,T369+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C654:V654)>0,U369+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C654:W654)>0,V369+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C654:X654)>0,W369+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C654:Y654)>0,X369+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C654:Z654)>0,Y369+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C654:AA654)>0,Z369+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C654:AB654)>0,AA369+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C654:AC654)>0,AB369+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C654:AD654)>0,AC369+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C654:AE654)>0,AD369+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C654:AF654)>0,AE369+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C654:AG654)>0,AF369+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C654:AH654)>0,AG369+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C654:AI654)>0,AH369+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C654:AJ654)>0,AI369+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C654:AK654)>0,AJ369+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C654:AL654)>0,AK369+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C654:AM654)>0,AL369+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C654:AN654)>0,AM369+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C654:AO654)>0,AN369+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C654:AP654)>0,AO369+1,0),0)","v":0}]
[{"$f":"A369+1","v":9},null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C655:C655)>0,B370+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C655:D655)>0,C370+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C655:E655)>0,D370+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C655:F655)>0,E370+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C655:G655)>0,F370+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C655:H655)>0,G370+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C655:I655)>0,H370+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C655:J655)>0,I370+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C655:K655)>0,J370+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C655:L655)>0,K370+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C655:M655)>0,L370+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C655:N655)>0,M370+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C655:O655)>0,N370+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C655:P655)>0,O370+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C655:Q655)>0,P370+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C655:R655)>0,Q370+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C655:S655)>0,R370+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C655:T655)>0,S370+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C655:U655)>0,T370+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C655:V655)>0,U370+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C655:W655)>0,V370+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C655:X655)>0,W370+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C655:Y655)>0,X370+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C655:Z655)>0,Y370+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C655:AA655)>0,Z370+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C655:AB655)>0,AA370+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C655:AC655)>0,AB370+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C655:AD655)>0,AC370+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C655:AE655)>0,AD370+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C655:AF655)>0,AE370+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C655:AG655)>0,AF370+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C655:AH655)>0,AG370+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C655:AI655)>0,AH370+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C655:AJ655)>0,AI370+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C655:AK655)>0,AJ370+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C655:AL655)>0,AK370+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C655:AM655)>0,AL370+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C655:AN655)>0,AM370+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C655:AO655)>0,AN370+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C655:AP655)>0,AO370+1,0),0)","v":0}]
[10,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C656:C656)>0,B371+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C656:D656)>0,C371+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C656:E656)>0,D371+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C656:F656)>0,E371+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C656:G656)>0,F371+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C656:H656)>0,G371+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C656:I656)>0,H371+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C656:J656)>0,I371+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C656:K656)>0,J371+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C656:L656)>0,K371+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C656:M656)>0,L371+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C656:N656)>0,M371+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C656:O656)>0,N371+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C656:P656)>0,O371+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C656:Q656)>0,P371+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C656:R656)>0,Q371+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C656:S656)>0,R371+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C656:T656)>0,S371+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C656:U656)>0,T371+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C656:V656)>0,U371+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C656:W656)>0,V371+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C656:X656)>0,W371+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C656:Y656)>0,X371+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C656:Z656)>0,Y371+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C656:AA656)>0,Z371+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C656:AB656)>0,AA371+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C656:AC656)>0,AB371+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C656:AD656)>0,AC371+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C656:AE656)>0,AD371+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C656:AF656)>0,AE371+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C656:AG656)>0,AF371+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C656:AH656)>0,AG371+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C656:AI656)>0,AH371+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C656:AJ656)>0,AI371+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C656:AK656)>0,AJ371+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C656:AL656)>0,AK371+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C656:AM656)>0,AL371+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C656:AN656)>0,AM371+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C656:AO656)>0,AN371+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C656:AP656)>0,AO371+1,0),0)","v":0}]
[]
["Depreciation Amount"]
[1,{"$f":"SUM(C374:AP374)","v":0},{"$f":"LOOKUP(C362,$B$332:$AP$332,$B$333:$AP$333)*$B647","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]
[{"$f":"A374+1","v":2},0,{"$f":"LOOKUP(C363,$B$332:$AP$332,$B$333:$AP$333)*$B648","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]
[{"$f":"A375+1","v":3},0,{"$f":"LOOKUP(C364,$B$332:$AP$332,$B$333:$AP$333)*$B649","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]
[4,0,{"$f":"LOOKUP(C365,$B$332:$AP$332,$B$333:$AP$333)*$B650","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]
[5,0,{"$f":"LOOKUP(C366,$B$332:$AP$332,$B$333:$AP$333)*$B651","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]
[6,0,{"$f":"LOOKUP(C367,$B$332:$AP$332,$B$333:$AP$333)*$B652","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]
[7,0,{"$f":"LOOKUP(C368,$B$332:$AP$332,$B$333:$AP$333)*$B653","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]
[8,0,{"$f":"LOOKUP(C369,$B$332:$AP$332,$B$333:$AP$333)*$B654","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]
[{"$f":"A381+1","v":9},0,{"$f":"LOOKUP(C370,$B$332:$AP$332,$B$333:$AP$333)*$B655","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]
[10,0,{"$f":"LOOKUP(C371,$B$332:$AP$332,$B$333:$AP$333)*$B656","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]
["Total",null,{"$f":"SUM(C374:C383)","v":0},{"$f":"SUM(D374:D383)","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]
[]
["Major Equipment Replacement - 3"]
["Timing"]
[1,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C679:C679)>0,B388+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C679:D679)>0,C388+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C679:E679)>0,D388+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C679:F679)>0,E388+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C679:G679)>0,F388+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C679:H679)>0,G388+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C679:I679)>0,H388+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C679:J679)>0,I388+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C679:K679)>0,J388+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C679:L679)>0,K388+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C679:M679)>0,L388+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C679:N679)>0,M388+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C679:O679)>0,N388+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C679:P679)>0,O388+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C679:Q679)>0,P388+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C679:R679)>0,Q388+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C679:S679)>0,R388+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C679:T679)>0,S388+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C679:U679)>0,T388+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C679:V679)>0,U388+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C679:W679)>0,V388+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C679:X679)>0,W388+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C679:Y679)>0,X388+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C679:Z679)>0,Y388+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C679:AA679)>0,Z388+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C679:AB679)>0,AA388+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C679:AC679)>0,AB388+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C679:AD679)>0,AC388+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C679:AE679)>0,AD388+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C679:AF679)>0,AE388+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C679:AG679)>0,AF388+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C679:AH679)>0,AG388+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C679:AI679)>0,AH388+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C679:AJ679)>0,AI388+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C679:AK679)>0,AJ388+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C679:AL679)>0,AK388+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C679:AM679)>0,AL388+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C679:AN679)>0,AM388+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C679:AO679)>0,AN388+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C679:AP679)>0,AO388+1,0),0)","v":0}]
[{"$f":"A388+1","v":2},null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C680:C680)>0,B389+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C680:D680)>0,C389+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C680:E680)>0,D389+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C680:F680)>0,E389+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C680:G680)>0,F389+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C680:H680)>0,G389+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C680:I680)>0,H389+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C680:J680)>0,I389+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C680:K680)>0,J389+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C680:L680)>0,K389+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C680:M680)>0,L389+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C680:N680)>0,M389+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C680:O680)>0,N389+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C680:P680)>0,O389+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C680:Q680)>0,P389+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C680:R680)>0,Q389+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C680:S680)>0,R389+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C680:T680)>0,S389+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C680:U680)>0,T389+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C680:V680)>0,U389+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C680:W680)>0,V389+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C680:X680)>0,W389+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C680:Y680)>0,X389+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C680:Z680)>0,Y389+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C680:AA680)>0,Z389+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C680:AB680)>0,AA389+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C680:AC680)>0,AB389+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C680:AD680)>0,AC389+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C680:AE680)>0,AD389+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C680:AF680)>0,AE389+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C680:AG680)>0,AF389+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C680:AH680)>0,AG389+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C680:AI680)>0,AH389+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C680:AJ680)>0,AI389+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C680:AK680)>0,AJ389+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C680:AL680)>0,AK389+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C680:AM680)>0,AL389+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C680:AN680)>0,AM389+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C680:AO680)>0,AN389+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C680:AP680)>0,AO389+1,0),0)","v":0}]
[{"$f":"A389+1","v":3},null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C681:C681)>0,B390+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C681:D681)>0,C390+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C681:E681)>0,D390+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C681:F681)>0,E390+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C681:G681)>0,F390+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C681:H681)>0,G390+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C681:I681)>0,H390+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C681:J681)>0,I390+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C681:K681)>0,J390+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C681:L681)>0,K390+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C681:M681)>0,L390+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C681:N681)>0,M390+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C681:O681)>0,N390+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C681:P681)>0,O390+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C681:Q681)>0,P390+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C681:R681)>0,Q390+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C681:S681)>0,R390+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C681:T681)>0,S390+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C681:U681)>0,T390+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C681:V681)>0,U390+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C681:W681)>0,V390+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C681:X681)>0,W390+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C681:Y681)>0,X390+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C681:Z681)>0,Y390+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C681:AA681)>0,Z390+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C681:AB681)>0,AA390+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C681:AC681)>0,AB390+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C681:AD681)>0,AC390+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C681:AE681)>0,AD390+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C681:AF681)>0,AE390+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C681:AG681)>0,AF390+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C681:AH681)>0,AG390+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C681:AI681)>0,AH390+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C681:AJ681)>0,AI390+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C681:AK681)>0,AJ390+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C681:AL681)>0,AK390+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C681:AM681)>0,AL390+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C681:AN681)>0,AM390+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C681:AO681)>0,AN390+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C681:AP681)>0,AO390+1,0),0)","v":0}]
[4,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C682:C682)>0,B391+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C682:D682)>0,C391+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C682:E682)>0,D391+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C682:F682)>0,E391+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C682:G682)>0,F391+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C682:H682)>0,G391+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C682:I682)>0,H391+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C682:J682)>0,I391+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C682:K682)>0,J391+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C682:L682)>0,K391+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C682:M682)>0,L391+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C682:N682)>0,M391+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C682:O682)>0,N391+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C682:P682)>0,O391+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C682:Q682)>0,P391+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C682:R682)>0,Q391+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C682:S682)>0,R391+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C682:T682)>0,S391+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C682:U682)>0,T391+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C682:V682)>0,U391+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C682:W682)>0,V391+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C682:X682)>0,W391+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C682:Y682)>0,X391+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C682:Z682)>0,Y391+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C682:AA682)>0,Z391+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C682:AB682)>0,AA391+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C682:AC682)>0,AB391+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C682:AD682)>0,AC391+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C682:AE682)>0,AD391+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C682:AF682)>0,AE391+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C682:AG682)>0,AF391+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C682:AH682)>0,AG391+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C682:AI682)>0,AH391+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C682:AJ682)>0,AI391+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C682:AK682)>0,AJ391+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C682:AL682)>0,AK391+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C682:AM682)>0,AL391+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C682:AN682)>0,AM391+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C682:AO682)>0,AN391+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C682:AP682)>0,AO391+1,0),0)","v":0}]
[5,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C683:C683)>0,B392+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C683:D683)>0,C392+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C683:E683)>0,D392+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C683:F683)>0,E392+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C683:G683)>0,F392+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C683:H683)>0,G392+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C683:I683)>0,H392+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C683:J683)>0,I392+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C683:K683)>0,J392+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C683:L683)>0,K392+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C683:M683)>0,L392+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C683:N683)>0,M392+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C683:O683)>0,N392+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C683:P683)>0,O392+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C683:Q683)>0,P392+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C683:R683)>0,Q392+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C683:S683)>0,R392+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C683:T683)>0,S392+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C683:U683)>0,T392+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C683:V683)>0,U392+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C683:W683)>0,V392+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C683:X683)>0,W392+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C683:Y683)>0,X392+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C683:Z683)>0,Y392+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C683:AA683)>0,Z392+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C683:AB683)>0,AA392+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C683:AC683)>0,AB392+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C683:AD683)>0,AC392+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C683:AE683)>0,AD392+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C683:AF683)>0,AE392+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C683:AG683)>0,AF392+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C683:AH683)>0,AG392+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C683:AI683)>0,AH392+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C683:AJ683)>0,AI392+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C683:AK683)>0,AJ392+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C683:AL683)>0,AK392+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C683:AM683)>0,AL392+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C683:AN683)>0,AM392+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C683:AO683)>0,AN392+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C683:AP683)>0,AO392+1,0),0)","v":0}]
[6,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C684:C684)>0,B393+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C684:D684)>0,C393+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C684:E684)>0,D393+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C684:F684)>0,E393+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C684:G684)>0,F393+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C684:H684)>0,G393+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C684:I684)>0,H393+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C684:J684)>0,I393+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C684:K684)>0,J393+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C684:L684)>0,K393+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C684:M684)>0,L393+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C684:N684)>0,M393+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C684:O684)>0,N393+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C684:P684)>0,O393+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C684:Q684)>0,P393+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C684:R684)>0,Q393+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C684:S684)>0,R393+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C684:T684)>0,S393+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C684:U684)>0,T393+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C684:V684)>0,U393+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C684:W684)>0,V393+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C684:X684)>0,W393+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C684:Y684)>0,X393+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C684:Z684)>0,Y393+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C684:AA684)>0,Z393+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C684:AB684)>0,AA393+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C684:AC684)>0,AB393+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C684:AD684)>0,AC393+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C684:AE684)>0,AD393+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C684:AF684)>0,AE393+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C684:AG684)>0,AF393+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C684:AH684)>0,AG393+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C684:AI684)>0,AH393+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C684:AJ684)>0,AI393+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C684:AK684)>0,AJ393+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C684:AL684)>0,AK393+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C684:AM684)>0,AL393+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C684:AN684)>0,AM393+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C684:AO684)>0,AN393+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C684:AP684)>0,AO393+1,0),0)","v":0}]
[7,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C685:C685)>0,B394+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C685:D685)>0,C394+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C685:E685)>0,D394+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C685:F685)>0,E394+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C685:G685)>0,F394+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C685:H685)>0,G394+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C685:I685)>0,H394+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C685:J685)>0,I394+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C685:K685)>0,J394+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C685:L685)>0,K394+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C685:M685)>0,L394+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C685:N685)>0,M394+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C685:O685)>0,N394+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C685:P685)>0,O394+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C685:Q685)>0,P394+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C685:R685)>0,Q394+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C685:S685)>0,R394+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C685:T685)>0,S394+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C685:U685)>0,T394+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C685:V685)>0,U394+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C685:W685)>0,V394+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C685:X685)>0,W394+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C685:Y685)>0,X394+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C685:Z685)>0,Y394+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C685:AA685)>0,Z394+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C685:AB685)>0,AA394+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C685:AC685)>0,AB394+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C685:AD685)>0,AC394+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C685:AE685)>0,AD394+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C685:AF685)>0,AE394+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C685:AG685)>0,AF394+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C685:AH685)>0,AG394+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C685:AI685)>0,AH394+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C685:AJ685)>0,AI394+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C685:AK685)>0,AJ394+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C685:AL685)>0,AK394+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C685:AM685)>0,AL394+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C685:AN685)>0,AM394+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C685:AO685)>0,AN394+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C685:AP685)>0,AO394+1,0),0)","v":0}]
[8,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C686:C686)>0,B395+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C686:D686)>0,C395+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C686:E686)>0,D395+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C686:F686)>0,E395+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C686:G686)>0,F395+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C686:H686)>0,G395+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C686:I686)>0,H395+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C686:J686)>0,I395+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C686:K686)>0,J395+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C686:L686)>0,K395+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C686:M686)>0,L395+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C686:N686)>0,M395+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C686:O686)>0,N395+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C686:P686)>0,O395+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C686:Q686)>0,P395+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C686:R686)>0,Q395+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C686:S686)>0,R395+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C686:T686)>0,S395+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C686:U686)>0,T395+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C686:V686)>0,U395+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C686:W686)>0,V395+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C686:X686)>0,W395+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C686:Y686)>0,X395+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C686:Z686)>0,Y395+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C686:AA686)>0,Z395+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C686:AB686)>0,AA395+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C686:AC686)>0,AB395+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C686:AD686)>0,AC395+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C686:AE686)>0,AD395+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C686:AF686)>0,AE395+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C686:AG686)>0,AF395+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C686:AH686)>0,AG395+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C686:AI686)>0,AH395+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C686:AJ686)>0,AI395+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C686:AK686)>0,AJ395+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C686:AL686)>0,AK395+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C686:AM686)>0,AL395+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C686:AN686)>0,AM395+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C686:AO686)>0,AN395+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C686:AP686)>0,AO395+1,0),0)","v":0}]
[{"$f":"A395+1","v":9},null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C687:C687)>0,B396+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C687:D687)>0,C396+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C687:E687)>0,D396+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C687:F687)>0,E396+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C687:G687)>0,F396+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C687:H687)>0,G396+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C687:I687)>0,H396+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C687:J687)>0,I396+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C687:K687)>0,J396+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C687:L687)>0,K396+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C687:M687)>0,L396+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C687:N687)>0,M396+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C687:O687)>0,N396+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C687:P687)>0,O396+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C687:Q687)>0,P396+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C687:R687)>0,Q396+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C687:S687)>0,R396+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C687:T687)>0,S396+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C687:U687)>0,T396+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C687:V687)>0,U396+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C687:W687)>0,V396+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C687:X687)>0,W396+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C687:Y687)>0,X396+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C687:Z687)>0,Y396+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C687:AA687)>0,Z396+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C687:AB687)>0,AA396+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C687:AC687)>0,AB396+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C687:AD687)>0,AC396+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C687:AE687)>0,AD396+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C687:AF687)>0,AE396+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C687:AG687)>0,AF396+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C687:AH687)>0,AG396+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C687:AI687)>0,AH396+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C687:AJ687)>0,AI396+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C687:AK687)>0,AJ396+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C687:AL687)>0,AK396+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C687:AM687)>0,AL396+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C687:AN687)>0,AM396+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C687:AO687)>0,AN396+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C687:AP687)>0,AO396+1,0),0)","v":0}]
[10,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C688:C688)>0,B397+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C688:D688)>0,C397+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C688:E688)>0,D397+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C688:F688)>0,E397+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C688:G688)>0,F397+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C688:H688)>0,G397+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C688:I688)>0,H397+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C688:J688)>0,I397+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C688:K688)>0,J397+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C688:L688)>0,K397+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C688:M688)>0,L397+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C688:N688)>0,M397+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C688:O688)>0,N397+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C688:P688)>0,O397+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C688:Q688)>0,P397+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C688:R688)>0,Q397+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C688:S688)>0,R397+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C688:T688)>0,S397+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C688:U688)>0,T397+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C688:V688)>0,U397+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C688:W688)>0,V397+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C688:X688)>0,W397+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C688:Y688)>0,X397+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C688:Z688)>0,Y397+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C688:AA688)>0,Z397+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C688:AB688)>0,AA397+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C688:AC688)>0,AB397+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C688:AD688)>0,AC397+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C688:AE688)>0,AD397+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C688:AF688)>0,AE397+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C688:AG688)>0,AF397+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C688:AH688)>0,AG397+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C688:AI688)>0,AH397+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C688:AJ688)>0,AI397+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C688:AK688)>0,AJ397+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C688:AL688)>0,AK397+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C688:AM688)>0,AL397+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C688:AN688)>0,AM397+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C688:AO688)>0,AN397+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C688:AP688)>0,AO397+1,0),0)","v":0}]
[]
["Depreciation Amount"]
[1,{"$f":"SUM(C400:AP400)","v":0},{"$f":"LOOKUP(C388,$B$332:$AP$332,$B$333:$AP$333)*$B679","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]
[{"$f":"A400+1","v":2},0,{"$f":"LOOKUP(C389,$B$332:$AP$332,$B$333:$AP$333)*$B680","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]
[{"$f":"A401+1","v":3},0,{"$f":"LOOKUP(C390,$B$332:$AP$332,$B$333:$AP$333)*$B681","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]
[4,0,{"$f":"LOOKUP(C391,$B$332:$AP$332,$B$333:$AP$333)*$B682","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]
[5,0,{"$f":"LOOKUP(C392,$B$332:$AP$332,$B$333:$AP$333)*$B683","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]
[6,0,{"$f":"LOOKUP(C393,$B$332:$AP$332,$B$333:$AP$333)*$B684","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]
[7,0,{"$f":"LOOKUP(C394,$B$332:$AP$332,$B$333:$AP$333)*$B685","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]
[8,0,{"$f":"LOOKUP(C395,$B$332:$AP$332,$B$333:$AP$333)*$B686","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]
[{"$f":"A407+1","v":9},0,{"$f":"LOOKUP(C396,$B$332:$AP$332,$B$333:$AP$333)*$B687","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]
[10,0,{"$f":"LOOKUP(C397,$B$332:$AP$332,$B$333:$AP$333)*$B688","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]
["Total",null,{"$f":"SUM(C400:C409)","v":0},{"$f":"SUM(D400:D409)","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]
[]
["Federal Depreciation & ITC"]
["Summary",null,null,null,null,null,"ITC as % of Project Cost",null,null,null,"ITC as Fixed Amount"]
[null,"% of Total Depreciable Basis","Gross Amount Allocated","Reduction: IBI","Reduction: CBI","Depreciable Basis Prior to ITC","ITC Qualifying Costs","% of ITC Qualifying Costs","ITC Amount","ITC Basis Disallowance","Amount","ITC Basis Disallowance","ITC Reduction: State","ITC Reduction: Federal","Depreciable Basis After ITC Reduction","First Year Bonus Depreciation","Depreciable Basis After Bonus Reduction"]
[{"$f":"A281","v":"5-yr MACRS"},{"$f":"C415/$C$422","v":0.93401015228426398},{"$f":"'Inputs & Results'!B254","v":40109518.471925005},{"$f":"IF(FedBasisReduction=\"5-Yr MACRS\",D422,$B415*D$422)","v":0},{"$f":"IF(FedBasisReduction=\"5-Yr MACRS\",E422,$B415*E$422)","v":0},{"$f":"C415-D415-E415","v":40109518.471925005},{"$f":"IF('Inputs & Results'!B292=\"Yes\",F415,0)","v":40109518.471925005},{"$f":"IF($G$422=0,0,G415/$G$422)","v":1},{"$f":"$I$422*H415","v":12032855.541577501},{"$f":"I415*0.5","v":6016427.7707887506},{"$f":"H415*$K$422","v":0},{"$f":"K415*0.5","v":0},{"$f":"IF(ITCStateFixedFedDeprec=\"Yes\",L281,0)+IF(ITCStatePercentFedDeprec=\"Yes\",J281,0)","v":0},{"$f":"IF(ITCFedFixedFedDeprec=\"Yes\",L415,0)+IF(ITCFedPercentFedDeprec=\"Yes\",J415,0)","v":6016427.7707887506},{"$f":"F415-M415-N415","v":34093090.701136254},{"$f":"IF('Inputs & Results'!B275=\"Yes\",O415*FedBonusDeprec,0)","v":0},{"$f":"O415-P415","v":34093090.701136254}]
[{"$f":"A282","v":"15-yr MACRS"},{"$f":"C416/$C$422","v":1.5228426395939082E-2},{"$f":"'Inputs & Results'!B255","v":653959.54030312493},{"$f":"IF(FedBasisReduction=\"5-Yr MACRS\",0,$B416*D$422)","v":0},0,{"$f":"C416-D416-E416","v":653959.54030312493},{"$f":"IF('Inputs & Results'!B293=\"Yes\",F416,0)","v":0},{"$f":"IF($G$422=0,0,G416/$G$422)","v":0},0,0,0,{"$f":"K416*0.5","v":0},0,0,653959.54030312493,{"$f":"IF('Inputs & Results'!B276=\"Yes\",O416*FedBonusDeprec,0)","v":0},{"$f":"O416-P416","v":653959.54030312493}]
["5-yr SL",0,{"$f":"'Inputs & Results'!B256","v":0},0,0,0,{"$f":"IF('Inputs & Results'!B294=\"Yes\",F417,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF('Inputs & Results'!B277=\"Yes\",O417*FedBonusDeprec,0)","v":0},0]
["15-yr SL",1.5228426395939082E-2,{"$f":"'Inputs & Results'!B257","v":653959.54030312493},0,0,653959.54030312493,{"$f":"IF('Inputs & Results'!B295=\"Yes\",F418,0)","v":0},0,0,0,0,0,0,0,653959.54030312493,{"$f":"IF('Inputs & Results'!B278=\"Yes\",O418*FedBonusDeprec,0)","v":0},653959.54030312493]
["20-yr SL",3.0456852791878163E-2,{"$f":"'Inputs & Results'!B258","v":1307919.0806062499},0,0,1307919.0806062499,{"$f":"IF('Inputs & Results'!B296=\"Yes\",F419,0)","v":0},0,0,0,0,0,0,0,1307919.0806062499,{"$f":"IF('Inputs & Results'!B279=\"Yes\",O419*FedBonusDeprec,0)","v":0},1307919.0806062499]
["39-yr SL",5.0761421319796942E-3,{"$f":"'Inputs & Results'!B259","v":217986.513434375},0,0,217986.513434375,{"$f":"IF('Inputs & Results'!B297=\"Yes\",F420,0)","v":0},0,0,0,0,0,0,0,217986.513434375,{"$f":"IF('Inputs & Results'!B280=\"Yes\",O420*FedBonusDeprec,0)","v":0},217986.513434375]
["Non-Depreciable "]
[null,{"$f":"SUM(B415:B421)","v":1},{"$f":"SUM(C415:C421)","v":42943343.146571882},{"$f":"B431+B437","v":0},{"$f":"B443","v":0},{"$f":"SUM(F415:F421)","v":42943343.146571882},{"$f":"SUM(G415:G421)","v":40109518.471925005},{"$f":"SUM(H415:H421)","v":1},{"$f":"MIN(ITCFedMax,ITCFedPercent*G422)","v":12032855.541577501},{"$f":"SUM(J415:J421)","v":6016427.7707887506},{"$f":"ITCFedFixed","v":0},{"$f":"SUM(L415:L421)","v":0},0,6016427.7707887506,36926915.375783131,0,36926915.375783131]
[]
["Depreciable Basis Incentive Reductions"]
[{"$f":"A291","v":"Investment Based Incentive (IBI)"}]
[{"$f":"A292","v":"Fixed Amount ($)"}]
["Federal",{"$f":"IF(IBIFedFixedFedDeprec=\"Yes\",IBIFedFixed,0)","v":0}]
["State",{"$f":"IF(IBIStateFixedFedDeprec=\"Yes\",IBIStateFixed,0)","v":0}]
["Utility",{"$f":"IF(IBIUtilityFixedFedDeprec=\"Yes\",IBIUtilityFixed,0)","v":0}]
["Other",{"$f":"IF(IBIOtherFixedFedDeprec=\"Yes\",IBIOtherFixed,0)","v":0}]
["Total",{"$f":"SUM(B427:B430)","v":0}]
["Percentage of Pre-Financing Costs"]
["Federal",{"$f":"IF(IBIFedPercentFedDeprec=\"Yes\",IBIFedPercent,0)","v":0}]
["State",{"$f":"IF(IBIStatePercentFedDeprec=\"Yes\",IBIStatePercent,0)","v":0}]
["Utility",{"$f":"IF(IBIUtilityPercentFedDeprec=\"Yes\",IBIUtilityPercent,0)","v":0}]
["Other",{"$f":"IF(IBIOtherPercentFedDeprec=\"Yes\",IBIOtherPercent,0)","v":0}]
["Total",{"$f":"SUM(B433:B436)","v":0}]
["Capacity Based Incentive (CBI)"]
["Federal",{"$f":"IF(CBIFedFedDeprec=\"Yes\",CBIFed,0)","v":0}]
["State",{"$f":"IF(CBIStateFedDeprec=\"Yes\",CBIState,0)","v":0}]
["Utility",{"$f":"IF(CBIUtilityFedDeprec=\"Yes\",CBIUtility,0)","v":0}]
["Other",{"$f":"IF(CBIOtherFedDeprec=\"Yes\",CBIOther,0)","v":0}]
["Total",{"$f":"SUM(B439:B442)","v":0}]
["Total Basis Reduction",{"$f":"B431+B437+B443","v":0}]
[]
["Federal Depreciation Amounts"]
["Applicable %"]
[{"$f":"A415","v":"5-yr MACRS"},{"$f":"SUM(C448:AP448)","v":0.99999999999999989},{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0.2},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0.32},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0.192},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0.1152},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0.1152},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":5.7599999999999998E-2},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0}]
[{"$f":"A416","v":"15-yr MACRS"},{"$f":"SUM(C449:AP449)","v":1.0000000000000002},{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0.05},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":9.5000000000000001E-2},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":8.5500000000000007E-2},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":7.6999999999999999E-2},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":6.93E-2},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":6.2300000000000001E-2},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.8999999999999997E-2},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.8999999999999997E-2},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.91E-2},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.8999999999999997E-2},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.91E-2},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.8999999999999997E-2},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.91E-2},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.8999999999999997E-2},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.91E-2},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":2.9499999999999998E-2},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0}]
["5-yr SL",0.99999999999999989,{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.1},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.2},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.2},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.2},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.2},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.1},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0}]
["15-yr SL",0.99999999999999989,{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":3.3300000000000003E-2},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6600000000000006E-2},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6600000000000006E-2},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6600000000000006E-2},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6600000000000006E-2},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":3.3300000000000003E-2},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0}]
["20-yr SL",1.0000000000000002,{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":2.5000000000000001E-2},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":2.5000000000000001E-2},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0}]
["39-yr SL",1.0000000000000004,{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":1.2820512820512799E-2},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":1.2820512820512799E-2}]
["Amount"]
[{"$f":"A448","v":"5-yr MACRS"},{"$f":"SUM(C455:AP455)","v":34093090.701136254},{"$f":"C448*$Q415","v":6818618.1402272508},10909789.024363602,6545873.4146181606,3927524.0487708962,3927524.0487708962,1963762.0243854481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A449","v":"15-yr MACRS"},{"$f":"SUM(C456:AP456)","v":653959.54030312493},{"$f":"C449*$Q416","v":32697.977015156248},62126.156328796867,55913.540695917189,50354.884603340623,45319.396143006561,40741.679360884686,38583.61287788437,38583.61287788437,38649.008831914682,38583.61287788437,38649.008831914682,38583.61287788437,38649.008831914682,38583.61287788437,38649.008831914682,19291.806438942185,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["5-yr SL",0,{"$f":"C450*$Q417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["15-yr SL",653959.54030312481,{"$f":"C451*$Q418","v":21776.852692094064},43619.101338218432,43619.101338218432,43619.101338218432,43619.101338218432,43619.101338218432,43619.101338218432,43553.705384188128,43619.101338218432,43553.705384188128,43619.101338218432,43553.705384188128,43619.101338218432,43553.705384188128,43619.101338218432,21776.852692094064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["20-yr SL",1307919.0806062501,{"$f":"C452*$Q419","v":32697.977015156248},65395.954030312496,65395.954030312496,65395.954030312496,65395.954030312496,65395.954030312496,65395.954030312496,65395.954030312496,65395.954030312496,65395.954030312496,65395.954030312496,65395.954030312496,65395.954030312496,65395.954030312496,65395.954030312496,65395.954030312496,65395.954030312496,65395.954030312496,65395.954030312496,65395.954030312496,32697.977015156248,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["39-yr SL",217986.51343437508,{"$f":"C453*$Q420","v":2794.6988901842901},5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,2794.6988901842901]
["First Year Bonus Depreciation",0,{"$f":"P422","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]
[null,36926915.375783086,{"$f":"SUM(C455:C461)","v":6908585.6458398411},{"$f":"SUM(D455:D461)","v":11086519.633841299},6716391.408462978,4092483.3865231364,4087447.8980628024,2119108.1568952324,153188.0660267839,153122.67007275359,153253.4619808142,153122.67007275359,153253.4619808142,153122.67007275359,153253.4619808142,153122.67007275359,153253.4619808142,112054.01094171732,70985.351810681081,70985.351810681081,70985.351810681081,70985.351810681081,38287.37479552484,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,5589.3977803685893,2794.6988901842901]
[]
["Major Equipment Replacement Depreciation"]
["Depreciation Schedule Selected",{"$f":"MMFedTaxTreatment","v":"5-yr MACRS"}]
["Year",{"$f":"B2","v":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]
["Depreciation Percent",0,{"$f":"IF($B$465=$A448,C448,0)+IF($B$465=$A449,C449,0)+IF($B$465=$A450,C450,0)+IF($B$465=$A451,C451,0)+IF($B$465=$A452,C452,0)+IF($B$465=$A453,C453,0)","v":0.2},0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Major Equipment Replacement 1"]
["Timing"]
[1,null,{"$f":"C337","v":0},{"$f":"D337","v":0},0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29]
[{"$f":"A471+1","v":2},null,{"$f":"C338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[{"$f":"A472+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5]
[4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A478+1","v":9},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]
[{"$f":"A479+1","v":10},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Depreciation Amount"]
[1,{"$f":"SUM(C483:AP483)","v":2944872.3435013141},{"$f":"LOOKUP(C471,$B$466:$AP$466,$B$467:$AP$467)*$B615","v":0},0,0,0,0,0,0,0,0,0,0,588974.46870026283,942359.14992042049,565415.48995225236,339249.29397135135,339249.29397135135,169624.64698567567,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A483+1","v":2},3520942.886524681,{"$f":"LOOKUP(C472,$B$466:$AP$466,$B$467:$AP$467)*$B616","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,704188.57730493625,1126701.7236878979,676021.03421273874,405612.62052764324,405612.62052764324,202806.31026382162,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A484+1","v":3},3967224.3859686418,{"$f":"LOOKUP(C473,$B$466:$AP$466,$B$467:$AP$467)*$B617","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,841940.65916142659,1347105.0546582823,808263.03279496951,484957.81967698166,484957.81967698166]
[4,0,{"$f":"LOOKUP(C474,$B$466:$AP$466,$B$467:$AP$467)*$B618","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]
[5,0,{"$f":"LOOKUP(C475,$B$466:$AP$466,$B$467:$AP$467)*$B619","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]
[6,0,{"$f":"LOOKUP(C476,$B$466:$AP$466,$B$467:$AP$467)*$B620","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]
[7,0,{"$f":"LOOKUP(C477,$B$466:$AP$466,$B$467:$AP$467)*$B621","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]
[8,0,{"$f":"LOOKUP(C478,$B$466:$AP$466,$B$467:$AP$467)*$B622","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]
[{"$f":"A490+1","v":9},0,{"$f":"LOOKUP(C479,$B$466:$AP$466,$B$467:$AP$467)*$B623","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]
[{"$f":"A491+1","v":10},0,{"$f":"LOOKUP(C480,$B$466:$AP$466,$B$467:$AP$467)*$B624","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]
["Total",null,{"$f":"SUM(C483:C492)","v":0},{"$f":"SUM(D483:D492)","v":0},0,0,0,0,0,0,0,0,0,588974.46870026283,942359.14992042049,565415.48995225236,339249.29397135135,339249.29397135135,169624.64698567567,0,0,0,0,0,0,704188.57730493625,1126701.7236878979,676021.03421273874,405612.62052764324,405612.62052764324,202806.31026382162,0,0,0,0,0,0,841940.65916142659,1347105.0546582823,808263.03279496951,484957.81967698166,484957.81967698166]
[]
["Major Equipment Replacement 2"]
["Timing"]
[1,null,{"$f":"C362","v":0},{"$f":"D362","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]
[{"$f":"A497+1","v":2},null,{"$f":"C363","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]
[{"$f":"A498+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN368","v":0},0,0]
[8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A504+1","v":9},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]
[{"$f":"A505+1","v":10},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Depreciation Amount"]
[1,{"$f":"SUM(C509:AP509)","v":0},{"$f":"LOOKUP(C497,$B$466:$AP$466,$B$467:$AP$467)*$B647","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]
[{"$f":"A509+1","v":2},0,{"$f":"LOOKUP(C498,$B$466:$AP$466,$B$467:$AP$467)*$B648","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]
[{"$f":"A510+1","v":3},0,{"$f":"LOOKUP(C499,$B$466:$AP$466,$B$467:$AP$467)*$B649","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]
[4,0,{"$f":"LOOKUP(C500,$B$466:$AP$466,$B$467:$AP$467)*$B650","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]
[5,0,{"$f":"LOOKUP(C501,$B$466:$AP$466,$B$467:$AP$467)*$B651","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]
[6,0,{"$f":"LOOKUP(C502,$B$466:$AP$466,$B$467:$AP$467)*$B652","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]
[7,0,{"$f":"LOOKUP(C503,$B$466:$AP$466,$B$467:$AP$467)*$B653","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]
[8,0,{"$f":"LOOKUP(C504,$B$466:$AP$466,$B$467:$AP$467)*$B654","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]
[{"$f":"A516+1","v":9},0,{"$f":"LOOKUP(C505,$B$466:$AP$466,$B$467:$AP$467)*$B655","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]
[{"$f":"A517+1","v":10},0,{"$f":"LOOKUP(C506,$B$466:$AP$466,$B$467:$AP$467)*$B656","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]
["Total",null,{"$f":"SUM(C509:C518)","v":0},{"$f":"SUM(D509:D518)","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]
[]
["Major Equipment Replacement 3"]
["Timing"]
[1,null,{"$f":"C388","v":0},{"$f":"D388","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]
[{"$f":"A523+1","v":2},null,{"$f":"C389","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]
[{"$f":"A524+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN394","v":0},0,0]
[8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A530+1","v":9},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]
[{"$f":"A531+1","v":10},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Depreciation Amount"]
[1,{"$f":"SUM(C535:AP535)","v":0},{"$f":"LOOKUP(C523,$B$466:$AP$466,$B$467:$AP$467)*$B679","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]
[{"$f":"A535+1","v":2},0,{"$f":"LOOKUP(C524,$B$466:$AP$466,$B$467:$AP$467)*$B680","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]
[{"$f":"A536+1","v":3},0,{"$f":"LOOKUP(C525,$B$466:$AP$466,$B$467:$AP$467)*$B681","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]
[4,0,{"$f":"LOOKUP(C526,$B$466:$AP$466,$B$467:$AP$467)*$B682","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]
[5,0,{"$f":"LOOKUP(C527,$B$466:$AP$466,$B$467:$AP$467)*$B683","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]
[6,0,{"$f":"LOOKUP(C528,$B$466:$AP$466,$B$467:$AP$467)*$B684","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]
[7,0,{"$f":"LOOKUP(C529,$B$466:$AP$466,$B$467:$AP$467)*$B685","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]
[8,0,{"$f":"LOOKUP(C530,$B$466:$AP$466,$B$467:$AP$467)*$B686","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]
[{"$f":"A542+1","v":9},0,{"$f":"LOOKUP(C531,$B$466:$AP$466,$B$467:$AP$467)*$B687","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]
[{"$f":"A543+1","v":10},0,{"$f":"LOOKUP(C532,$B$466:$AP$466,$B$467:$AP$467)*$B688","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]
["Total",null,{"$f":"SUM(C535:C544)","v":0},{"$f":"SUM(D535:D544)","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]
[]
["Production Tax Credit (PTC)"]
["State"]
["Unadjusted PTC value ($/kWh)",null,{"$f":"IF(C$2<=StatePTCTerm,StatePTCAmount*(1+Inflation)^B$2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Adjusted PTC Value ($/MWh)",null,{"$f":"ROUND(C549*1000,0)","v":0},{"$f":"ROUND(D549*1000,0)","v":0},{"$f":"ROUND(E549*1000,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Production (MWh)",null,{"$f":"C$5/1000","v":16188.48},{"$f":"D$5/1000","v":16107.5376},{"$f":"E$5/1000","v":16026.999912000001},15946.86491244,15867.1305878778,15787.794934938413,15708.85596026372,15630.311680462401,15552.16012206009,15474.399321449788,15397.02732484254,15320.042188218327,15243.441977277236,15167.224767390851,15091.388643553897,15015.931700336127,14940.852041834445,14866.147781625275,14791.817042717148,14717.85795750356,14644.268667716045,14571.047324377465,14498.192087755579,14425.701127316799,14353.572621680216,14281.804758571814,14210.395734778956,14139.34375610506,14068.647037324537,13998.303802137914,13928.312283127225,13858.670721711587,13789.377368103029,13720.430481262514,13651.828328856202,13583.569187211922,13515.651341275861,13448.073084569483,13380.832719146636,13313.928555550903]
["Total",null,{"$f":"C550*C551","v":0},{"$f":"D550*D551","v":0},{"$f":"E550*E551","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]
[]
["Federal"]
["Unadjusted PTC value ($/kWh)",null,{"$f":"IF(C$2<=FedPTCTerm,FedPTCAmount*(1+Inflation)^B$2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Adjusted PTC Value ($/MWh)",null,{"$f":"ROUND(C555*1000,0)","v":0},{"$f":"ROUND(D555*1000,0)","v":0},{"$f":"ROUND(E555*1000,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Production (MWh)",null,{"$f":"C$5/1000","v":16188.48},{"$f":"D$5/1000","v":16107.5376},{"$f":"E$5/1000","v":16026.999912000001},15946.86491244,15867.1305878778,15787.794934938413,15708.85596026372,15630.311680462401,15552.16012206009,15474.399321449788,15397.02732484254,15320.042188218327,15243.441977277236,15167.224767390851,15091.388643553897,15015.931700336127,14940.852041834445,14866.147781625275,14791.817042717148,14717.85795750356,14644.268667716045,14571.047324377465,14498.192087755579,14425.701127316799,14353.572621680216,14281.804758571814,14210.395734778956,14139.34375610506,14068.647037324537,13998.303802137914,13928.312283127225,13858.670721711587,13789.377368103029,13720.430481262514,13651.828328856202,13583.569187211922,13515.651341275861,13448.073084569483,13380.832719146636,13313.928555550903]
["Total",null,{"$f":"C556*C557","v":0},{"$f":"D556*D557","v":0},{"$f":"E556*E557","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]
[]
["Investment Based Incentive (IBI)"]
[{"$f":"'Inputs & Results'!A54","v":"Fixed Amount ($)"}]
[{"$f":"'Inputs & Results'!A55","v":"Federal"},null,{"$f":"IBIFedFixed","v":0}]
[{"$f":"'Inputs & Results'!A56","v":"State"},null,{"$f":"IBIStateFixed","v":0}]
[{"$f":"'Inputs & Results'!A57","v":"Utility"},null,{"$f":"IBIUtilityFixed","v":0}]
[{"$f":"'Inputs & Results'!A58","v":"Other"},null,{"$f":"IBIOtherFixed","v":0}]
["Total",null,{"$f":"SUM(C562:C565)","v":0}]
[{"$f":"'Inputs & Results'!A59","v":"Percentage of Pre-Financing Costs"}]
[{"$f":"'Inputs & Results'!A60","v":"Federal"},null,{"$f":"IBIFedPercent","v":0}]
[{"$f":"'Inputs & Results'!A61","v":"State"},null,{"$f":"IBIStatePercent","v":0}]
[{"$f":"'Inputs & Results'!A62","v":"Utility"},null,{"$f":"IBIUtilityPercent","v":0}]
[{"$f":"'Inputs & Results'!A63","v":"Other"},null,{"$f":"IBIOtherPercent","v":0}]
["Total",null,{"$f":"SUM(C568:C571)","v":0}]
["Capacity Based Incentive (CBI)"]
[{"$f":"'Inputs & Results'!A65","v":"Federal"},null,{"$f":"CBIFed","v":0}]
[{"$f":"'Inputs & Results'!A66","v":"State"},null,{"$f":"CBIState","v":0}]
[{"$f":"'Inputs & Results'!A67","v":"Utility"},null,{"$f":"CBIUtility","v":0}]
[{"$f":"'Inputs & Results'!A68","v":"Other"},null,{"$f":"CBIOther","v":0}]
["Total",null,{"$f":"SUM(C574:C577)","v":0}]
[]
["Production Based Incentive (PBI)"]
[{"$f":"'Inputs & Results'!A72","v":"Federal"}]
["Incentive ($/kWh)",null,{"$f":"IF(AND(C$2<=PBIFedTerm,C$2<=AnalysisPeriod),PBIFed*(1+PBIFedEsc)^B$2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Generation (kWh)",null,{"$f":"C$5","v":16188480},{"$f":"D$5","v":16107537.6},16026999.912,15946864.91244,15867130.587877801,15787794.934938412,15708855.96026372,15630311.680462401,15552160.12206009,15474399.321449788,15397027.324842541,15320042.188218327,15243441.977277236,15167224.767390851,15091388.643553898,15015931.700336127,14940852.041834446,14866147.781625275,14791817.042717148,14717857.957503561,14644268.667716045,14571047.324377464,14498192.087755578,14425701.127316799,14353572.621680215,14281804.758571815,14210395.734778956,14139343.75610506,14068647.037324537,13998303.802137915,13928312.283127224,13858670.721711587,13789377.368103029,13720430.481262514,13651828.328856202,13583569.187211921,13515651.341275861,13448073.084569484,13380832.719146635,13313928.555550903]
["Total",null,{"$f":"C582*C583","v":0},{"$f":"D582*D583","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Inputs & Results'!A73","v":"State"}]
["Incentive ($/kWh)",null,{"$f":"IF(AND(C$2<=PBIStateTerm,C$2<=AnalysisPeriod),PBIState*(1+PBIStateEsc)^B$2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Generation (kWh)",null,{"$f":"C$5","v":16188480},{"$f":"D$5","v":16107537.6},16026999.912,15946864.91244,15867130.587877801,15787794.934938412,15708855.96026372,15630311.680462401,15552160.12206009,15474399.321449788,15397027.324842541,15320042.188218327,15243441.977277236,15167224.767390851,15091388.643553898,15015931.700336127,14940852.041834446,14866147.781625275,14791817.042717148,14717857.957503561,14644268.667716045,14571047.324377464,14498192.087755578,14425701.127316799,14353572.621680215,14281804.758571815,14210395.734778956,14139343.75610506,14068647.037324537,13998303.802137915,13928312.283127224,13858670.721711587,13789377.368103029,13720430.481262514,13651828.328856202,13583569.187211921,13515651.341275861,13448073.084569484,13380832.719146635,13313928.555550903]
["Total",null,{"$f":"C586*C587","v":0},{"$f":"D586*D587","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Inputs & Results'!A74","v":"Utility"}]
["Incentive ($/kWh)",null,{"$f":"IF(AND(C$2<=PBIUtilityTerm,C$2<=AnalysisPeriod),PBIUtility*(1+PBIUtilityEsc)^B$2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Generation (kWh)",null,{"$f":"C$5","v":16188480},{"$f":"D$5","v":16107537.6},16026999.912,15946864.91244,15867130.587877801,15787794.934938412,15708855.96026372,15630311.680462401,15552160.12206009,15474399.321449788,15397027.324842541,15320042.188218327,15243441.977277236,15167224.767390851,15091388.643553898,15015931.700336127,14940852.041834446,14866147.781625275,14791817.042717148,14717857.957503561,14644268.667716045,14571047.324377464,14498192.087755578,14425701.127316799,14353572.621680215,14281804.758571815,14210395.734778956,14139343.75610506,14068647.037324537,13998303.802137915,13928312.283127224,13858670.721711587,13789377.368103029,13720430.481262514,13651828.328856202,13583569.187211921,13515651.341275861,13448073.084569484,13380832.719146635,13313928.555550903]
["Total",null,{"$f":"C590*C591","v":0},{"$f":"D590*D591","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Inputs & Results'!A75","v":"Other"}]
["Incentive ($/kWh)",null,{"$f":"IF(AND(C$2<=PBIOtherTerm,C$2<=AnalysisPeriod),PBIOther*(1+PBIOtherEsc)^B$2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Generation (kWh)",null,{"$f":"C$5","v":16188480},{"$f":"D$5","v":16107537.6},16026999.912,15946864.91244,15867130.587877801,15787794.934938412,15708855.96026372,15630311.680462401,15552160.12206009,15474399.321449788,15397027.324842541,15320042.188218327,15243441.977277236,15167224.767390851,15091388.643553898,15015931.700336127,14940852.041834446,14866147.781625275,14791817.042717148,14717857.957503561,14644268.667716045,14571047.324377464,14498192.087755578,14425701.127316799,14353572.621680215,14281804.758571815,14210395.734778956,14139343.75610506,14068647.037324537,13998303.802137915,13928312.283127224,13858670.721711587,13789377.368103029,13720430.481262514,13651828.328856202,13583569.187211921,13515651.341275861,13448073.084569484,13380832.719146635,13313928.555550903]
["Total",null,{"$f":"C594*C595","v":0},{"$f":"D594*D595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Total",null,{"$f":"C584+C588+C592+C596","v":0},{"$f":"D584+D588+D592+D596","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Reserve Accounts"]
[{"$f":"'Inputs & Results'!A180","v":"Working Capital Reserve"}]
["Beginning Balance",0,{"$f":"B605","v":387206.93687500001},{"$f":"C605","v":384431.16756824998},381739.62918197032,379134.01992367639,376616.07351194887,374187.55993867398,371850.28624794976,369606.09733202669,367456.87674465985,365404.54753225867,363451.07308322965,361598.45799591293,359848.74896552722,358204.03569054336,356666.45179891773,355238.17579462606,353921.4320249476,352718.49166896072,351631.67374772049,350663.34615659888,349815.9267202809,356257.34536466864,362824.6619374578,369520.45061541384,376347.33996138244,383308.01410033775,390405.21392127697,397641.73830553866,405020.44538212963,412544.253810664,420216.14409252495,428039.15991088084,436016.40950019471,444151.06704588479,452446.37411480671,460905.64111724397,469532.24880110752,478329.64977906219,487301.37008931278,496451.01079080044]
["Funding",{"$f":"IF(B2<AnalysisPeriod,B605-B602,0)","v":387206.93687500001},-2775.7693067500368,-2691.5383862796589,-2605.6092582939309,-2517.9464117275202,-2428.5135732748895,-2337.2736907242215,-2244.1889159230632,-2149.2205873668427,-2052.3292124011787,-1953.4744490290177,-1852.6150873167207,-1749.7090303857112,-1644.7132749838638,-1537.5838916256325,-1428.2760042916634,-1316.7437696784618,-1202.9403559868806,-1086.817921240232,-968.3275911216042,-847.41943631798495,6441.4186443877406,6567.316572789161,6695.7886779560358,6826.8893459686078,6960.6741389553063,7097.1998209392186,7236.524384261691,7378.7070765909739,7523.8084285343648,7671.8902818609495,7823.015818355896,7977.2495893138694,8134.6575456900755,8295.3070689219167,8459.2670024372637,8626.607683863549,8797.4009779546759,8971.7203102505882,9149.6407014876604,0]
["Release of Funds",0,{"$f":"IF(C$2=AnalysisPeriod,-C602,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-496451.01079080044]
["Ending Balance",{"$f":"C41*(AEPFWC/12)","v":387206.93687500001},384431.16756824998,381739.62918197032,379134.01992367639,376616.07351194887,374187.55993867398,371850.28624794976,369606.09733202669,367456.87674465985,365404.54753225867,363451.07308322965,361598.45799591293,359848.74896552722,358204.03569054336,356666.45179891773,355238.17579462606,353921.4320249476,352718.49166896072,351631.67374772049,350663.34615659888,349815.9267202809,356257.34536466864,362824.6619374578,369520.45061541384,376347.33996138244,383308.01410033775,390405.21392127697,397641.73830553866,405020.44538212963,412544.253810664,420216.14409252495,428039.15991088084,436016.40950019471,444151.06704588479,452446.37411480671,460905.64111724397,469532.24880110752,478329.64977906219,487301.37008931278,496451.01079080044,0]
[]
["Major Equipment Replacement Reserve 1"]
["Beginning Balance",0,{"$f":"B611","v":0},{"$f":"C611","v":245406.02862510949},490812.05725021899,736218.08587532851,981624.11450043798,1227030.1431255476,1472436.171750657,1717842.2003757665,1963248.229000876,2208654.2576259854,2454060.2862510951,2699466.3148762048,0,293411.90721039008,586823.81442078017,880235.72163117025,1173647.6288415603,1467059.5360519504,1760471.4432623405,2053883.3504727306,2347295.2576831207,2640707.1648935108,2934119.0721039008,3227530.9793142909,0,350808.60798392771,701617.21596785542,1052425.8239517831,1403234.4319357108,1754043.0399196385,2104851.6479035662,2455660.255887494,2806468.8638714217,3157277.4718553494,3508086.0798392771,3858894.6878232048,0,0,0,0]
["Funding (through operations)",0,{"$f":"C637","v":245406.02862510949},{"$f":"D637","v":245406.02862510949},245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,0,0,0,0]
["Release of Funds",0,{"$f":"-C625","v":0},{"$f":"-D625","v":0},0,0,0,0,0,0,0,0,0,-2944872.3435013141,0,0,0,0,0,0,0,0,0,0,0,-3520942.886524681,0,0,0,0,0,0,0,0,0,0,0,-4209703.2958071325,0,0,0,0]
["Ending Balance",{"$f":"SUM(B608:B610)","v":0},{"$f":"SUM(C608:C610)","v":245406.02862510949},{"$f":"SUM(D608:D610)","v":490812.05725021899},736218.08587532851,981624.11450043798,1227030.1431255476,1472436.171750657,1717842.2003757665,1963248.229000876,2208654.2576259854,2454060.2862510951,2699466.3148762048,0,293411.90721039008,586823.81442078017,880235.72163117025,1173647.6288415603,1467059.5360519504,1760471.4432623405,2053883.3504727306,2347295.2576831207,2640707.1648935108,2934119.0721039008,3227530.9793142909,0,350808.60798392771,701617.21596785542,1052425.8239517831,1403234.4319357108,1754043.0399196385,2104851.6479035662,2455660.255887494,2806468.8638714217,3157277.4718553494,3508086.0798392771,3858894.6878232048,0,0,0,0,0]
[]
["Timing of Funding"]
["Cost of Each Occurrence"]
[1,{"$f":"SUM(C615:AP615)","v":2944872.3435013141},{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency*$A615,MMCost*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,2944872.3435013141,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A615+1","v":2},3520942.886524681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3520942.886524681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A616+1","v":3},4209703.2958071325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4209703.2958071325,0,0,0,0]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(R$2>AnalysisPeriod,0,IF(R$2=MMFrequency*$A621,MMCost*CapacityDC*1000*(1+Inflation)^Q$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,0,{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency*$A622,MMCost*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A622+1","v":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]
[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]
["Total",null,{"$f":"SUM(C615:C624)","v":0},{"$f":"SUM(D615:D624)","v":0},0,0,0,0,0,0,0,0,0,2944872.3435013141,0,0,0,0,0,0,0,0,0,0,0,3520942.886524681,0,0,0,0,{"$f":"SUM(AE615:AE624)","v":0},{"$f":"SUM(AF615:AF624)","v":0},0,0,0,0,0,4209703.2958071325,0,0,0,0]
["Funding of Each Occurrence"]
[1,{"$f":"SUM(C627:AP627)","v":2944872.3435013145},{"$f":"IF(C$2<=MMFrequency*$A$615,$B$615/(MMFrequency),0)","v":245406.02862510949},245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A627+1","v":2},3520942.886524681,{"$f":"IF(AND(C$2>MMFrequency*$A615,C$2<=MMFrequency*$A616),$B616/(MMFrequency),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A628+1","v":3},4209703.2958071325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,0,0,0,0]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(R$2>MMFrequency*$A621,R$2<=MMFrequency*$A622),$B622/(MMFrequency),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A634+1","v":9},0,{"$f":"IF(AND(C$2>MMFrequency*$A622,C$2<=MMFrequency*$A623),$B623/(MMFrequency),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A635+1","v":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]
["Total",null,{"$f":"SUM(C627:C636)","v":245406.02862510949},{"$f":"SUM(D627:D636)","v":245406.02862510949},245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,0,0,0,0]
[]
["Major Equipment Replacement Reserve 2"]
["Beginning Balance",0,{"$f":"B643","v":0},{"$f":"C643","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]
["Funding (through operations)",0,{"$f":"C669","v":0},{"$f":"D669","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]
["Release of Funds",0,{"$f":"-C657","v":0},{"$f":"-D657","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]
["Ending Balance",{"$f":"SUM(B640:B642)","v":0},{"$f":"SUM(C640:C642)","v":0},{"$f":"SUM(D640:D642)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Timing of Funding"]
["Cost of Each Occurrence"]
[1,{"$f":"SUM(C647:AP647)","v":0},{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency2*$A647,MMCost2*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A647+1","v":2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A648+1","v":3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(R$2>AnalysisPeriod,0,IF(R$2=MMFrequency2*$A653,MMCost2*CapacityDC*1000*(1+Inflation)^Q$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,0,{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency2*$A654,MMCost2*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A654+1","v":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]
[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]
["Total",null,{"$f":"SUM(C647:C656)","v":0},{"$f":"SUM(D647:D656)","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]
["Funding of Each Occurrence"]
[1,{"$f":"SUM(C659:AP659)","v":0},{"$f":"IF(C$2<=MMFrequency2*$A$647,$B$647/(MMFrequency2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A659+1","v":2},0,{"$f":"IF(AND(C$2>MMFrequency2*$A647,C$2<=MMFrequency2*$A648),$B648/(MMFrequency2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A660+1","v":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]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(R$2>MMFrequency2*$A653,R$2<=MMFrequency2*$A654),$B654/(MMFrequency2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A666+1","v":9},0,{"$f":"IF(AND(C$2>MMFrequency2*$A654,C$2<=MMFrequency2*$A655),$B655/(MMFrequency2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A667+1","v":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]
["Total",null,{"$f":"SUM(C659:C668)","v":0},{"$f":"SUM(D659:D668)","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]
[]
["Major Equipment Replacement Reserve 3"]
["Beginning Balance",0,{"$f":"B675","v":0},{"$f":"C675","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]
["Funding (through operations)",0,{"$f":"C701","v":0},{"$f":"D701","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]
["Release of Funds",0,{"$f":"-C689","v":0},{"$f":"-D689","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]
["Ending Balance",{"$f":"SUM(B672:B674)","v":0},{"$f":"SUM(C672:C674)","v":0},{"$f":"SUM(D672:D674)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Timing of Funding"]
["Cost of Each Occurrence"]
[1,{"$f":"SUM(C679:AP679)","v":0},{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency3*$A679,MMCost3*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A679+1","v":2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A680+1","v":3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(R$2>AnalysisPeriod,0,IF(R$2=MMFrequency3*$A685,MMCost3*CapacityDC*1000*(1+Inflation)^Q$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,0,{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency3*$A686,MMCost3*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A686+1","v":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]
[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]
["Total",null,{"$f":"SUM(C679:C688)","v":0},{"$f":"SUM(D679:D688)","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]
["Funding of Each Occurrence"]
[1,{"$f":"SUM(C691:AP691)","v":0},{"$f":"IF(C$2<=MMFrequency3*$A$679,$B$679/(MMFrequency3),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A691+1","v":2},0,{"$f":"IF(AND(C$2>MMFrequency3*$A679,C$2<=MMFrequency3*$A680),$B680/(MMFrequency3),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A692+1","v":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]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(R$2>MMFrequency3*$A685,R$2<=MMFrequency3*$A686),$B686/(MMFrequency3),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A698+1","v":9},0,{"$f":"IF(AND(C$2>MMFrequency3*$A686,C$2<=MMFrequency3*$A687),$B687/(MMFrequency3),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A699+1","v":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]
["Total",null,{"$f":"SUM(C691:C700)","v":0},{"$f":"SUM(D691:D700)","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]
[]
["Interest on Reserves"]
["Total Reserves",{"$f":"B605+B611+B643+B675","v":387206.93687500001},{"$f":"C605+C611+C643+C675","v":629837.19619335944},872551.68643218931,1115352.1057990049,1358240.1880123869,1601217.7030642214,1844286.4579986068,2087448.2977077933,2330705.1057455358,2574058.805158244,2817511.359334325,3061064.7728721178,359848.74896552722,651615.94290093344,943490.26621969789,1235473.8974257964,1527569.0608665079,1819778.0277209112,2112103.1170100612,2404546.6966293296,2697111.1844034018,2996964.5102581792,3296943.7340413588,3597051.4299297049,376347.33996138244,734116.62208426546,1092022.4298891323,1450067.5622573218,1808254.8773178405,2166587.2937303027,2525067.7919960911,2883699.4157983749,3242485.2733716164,3601428.538901234,3960532.4539540838,4319800.3289404484,469532.24880110752,478329.64977906219,487301.37008931278,496451.01079080044,0]
["Interest on Reserves",null,{"$f":"IF(C$2<=AnalysisPeriod,B704*InterestOnReserves,0)","v":6776.1213953125007},11022.150933383791,15269.654512563315,19518.661851482586,23769.203290216774,28021.309803623877,32275.013014975622,36530.345209886385,40787.339350546878,45046.029090269272,49306.448788350688,53568.63352526207,6297.3531068967268,11403.279000766337,16511.079658844716,21620.793204951438,26732.458565163892,31846.115485115948,36961.804547676074,42079.567191013273,47199.445727059538,52446.878929518141,57696.515345723783,62948.400023769842,6586.0784493241936,12847.040886474646,19110.392523059818,25376.182339503135,31644.460353062212,37915.277640280299,44188.686359931598,50464.739776471564,56743.492284003289,63024.999430771604,69309.317944196475,75596.50575645786,8216.8143540193832,8370.7688711335886,8527.773976562974,8687.8926888390088]

{"sheet":"Leveraged Partnership Flip","index":3,"n_rows":775,"n_cols":42,"rows_kept":775,"cut":false,"hidden":false,"merged":[]}
["Leveraged Partnership Flip"]
["Operating Year",0,{"$f":"B2+1","v":1},{"$f":"C2+1","v":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,{"$f":"AE2+1","v":30},31,32,33,34,35,36,{"$f":"AL2+1","v":37},38,39,40]
[]
["Production (AC-kWh)"]
["Net Production (AC-kWh)",null,{"$f":"IF(C$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(C$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(C$2-1)),0)","v":16188480},{"$f":"IF(D$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(D$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(D$2-1)),0)","v":16107537.6},{"$f":"IF(E$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(E$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(E$2-1)),0)","v":16026999.912},{"$f":"IF(F$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(F$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(F$2-1)),0)","v":15946864.91244},{"$f":"IF(G$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(G$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(G$2-1)),0)","v":15867130.587877801},{"$f":"IF(H$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(H$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(H$2-1)),0)","v":15787794.934938412},{"$f":"IF(I$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(I$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(I$2-1)),0)","v":15708855.96026372},{"$f":"IF(J$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(J$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(J$2-1)),0)","v":15630311.680462401},{"$f":"IF(K$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(K$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(K$2-1)),0)","v":15552160.12206009},{"$f":"IF(L$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(L$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(L$2-1)),0)","v":15474399.321449788},{"$f":"IF(M$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(M$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(M$2-1)),0)","v":15397027.324842541},{"$f":"IF(N$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(N$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(N$2-1)),0)","v":15320042.188218327},{"$f":"IF(O$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(O$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(O$2-1)),0)","v":15243441.977277236},{"$f":"IF(P$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(P$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(P$2-1)),0)","v":15167224.767390851},{"$f":"IF(Q$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(Q$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(Q$2-1)),0)","v":15091388.643553898},{"$f":"IF(R$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(R$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(R$2-1)),0)","v":15015931.700336127},{"$f":"IF(S$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(S$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(S$2-1)),0)","v":14940852.041834446},{"$f":"IF(T$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(T$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(T$2-1)),0)","v":14866147.781625275},{"$f":"IF(U$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(U$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(U$2-1)),0)","v":14791817.042717148},{"$f":"IF(V$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(V$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(V$2-1)),0)","v":14717857.957503561},{"$f":"IF(W$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(W$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(W$2-1)),0)","v":14644268.667716045},{"$f":"IF(X$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(X$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(X$2-1)),0)","v":14571047.324377464},{"$f":"IF(Y$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(Y$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(Y$2-1)),0)","v":14498192.087755578},{"$f":"IF(Z$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(Z$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(Z$2-1)),0)","v":14425701.127316799},{"$f":"IF(AA$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AA$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AA$2-1)),0)","v":14353572.621680215},{"$f":"IF(AB$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AB$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AB$2-1)),0)","v":14281804.758571815},{"$f":"IF(AC$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AC$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AC$2-1)),0)","v":14210395.734778956},{"$f":"IF(AD$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AD$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AD$2-1)),0)","v":14139343.75610506},{"$f":"IF(AE$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AE$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AE$2-1)),0)","v":14068647.037324537},{"$f":"IF(AF$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AF$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AF$2-1)),0)","v":13998303.802137915},{"$f":"IF(AG$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AG$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AG$2-1)),0)","v":13928312.283127224},{"$f":"IF(AH$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AH$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AH$2-1)),0)","v":13858670.721711587},{"$f":"IF(AI$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AI$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AI$2-1)),0)","v":13789377.368103029},{"$f":"IF(AJ$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AJ$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AJ$2-1)),0)","v":13720430.481262514},{"$f":"IF(AK$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AK$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AK$2-1)),0)","v":13651828.328856202},{"$f":"IF(AL$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AL$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AL$2-1)),0)","v":13583569.187211921},{"$f":"IF(AM$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AM$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AM$2-1)),0)","v":13515651.341275861},{"$f":"IF(AN$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AN$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AN$2-1)),0)","v":13448073.084569484},{"$f":"IF(AO$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AO$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AO$2-1)),0)","v":13380832.719146635},{"$f":"IF(AP$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AP$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AP$2-1)),0)","v":13313928.555550903}]
[]
["Partial Income Statement: Project"]
["Revenues"]
["PPA"]
["Net Production (AC-kWh)",null,{"$f":"C5","v":16188480},{"$f":"D5","v":16107537.6},{"$f":"E5","v":16026999.912},{"$f":"F5","v":15946864.91244},15867130.587877801,15787794.934938412,15708855.96026372,15630311.680462401,15552160.12206009,15474399.321449788,15397027.324842541,15320042.188218327,15243441.977277236,15167224.767390851,15091388.643553898,15015931.700336127,14940852.041834446,14866147.781625275,14791817.042717148,14717857.957503561,14644268.667716045,14571047.324377464,14498192.087755578,14425701.127316799,14353572.621680215,14281804.758571815,14210395.734778956,14139343.75610506,14068647.037324537,13998303.802137915,13928312.283127224,13858670.721711587,13789377.368103029,13720430.481262514,13651828.328856202,13583569.187211921,13515651.341275861,13448073.084569484,13380832.719146635,13313928.555550903]
["Price  (¢/kWh)",null,{"$f":"LeveragedFlipPPAPrice*(1+LeveragedFlipPPAPriceEsc)^B2","v":27.83099393537988},28.10930387473368,28.390396913481016,28.674300882615825,28.961043891441985,29.250654330356401,29.543160873659971,29.838592482396564,30.136978407220536,30.438348191292743,30.742731673205672,31.050158989937721,31.360660579837102,31.674267185635472,31.991009857491832,32.310919956066741,32.634029155627417,32.960369447183695,33.28997314165553,33.622872873072083,33.959101601802807,34.298692617820826,34.641679543999047,34.988096339439032,35.33797730283343,35.691357075861767,36.048270646620381,36.408753353086574,36.772840886617445,37.140569295483623,37.511974988438467,37.887094738322837,38.265965685706071,38.648625342563136,39.035111595988766,39.425462711948647,39.819717339068141,40.217914512458819,40.620093657583411,41.026294594159232]
["Total PPA Revenue",null,{"$f":"C10*C11/100","v":4505414.8870301852},4527716.6907209847,4550128.8883400531,4572652.0263373367,4595286.6538677067,4618033.3228043513,4640892.5877522342,4663865.0060616061,4686951.1378416121,4710151.5459739277,4733466.7961264998,4756897.4567673244,4780444.0991783235,4804107.2974692564,4827887.6285917303,4851785.6723532574,4875802.0114314072,4899937.2313879933,4924191.9206833635,4948566.670690746,4973062.0757106664,4997678.7329854323,5022417.2427137122,5047278.2080651447,5072262.2351950677,5097369.9332592841,5122601.9144289168,5147958.7939053383,5173441.189935171,5199049.7238253513,5224785.0199582865,5250647.7058070786,5276638.4119508239,5302757.7720899815,5329006.4230618272,5355385.004855982,5381894.1606300203,5408534.5367251383,5435306.782681928,5462211.5512562022]
["Production Based Incentive (included if available for debt service)"]
[{"$f":"'Inputs & Results'!A65","v":"Federal"},null,{"$f":"IF(PBIFedDebtSwitch=\"Yes\",C587,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Inputs & Results'!A66","v":"State"},null,{"$f":"IF(PBIStateDebtSwitch=\"Yes\",C591,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Inputs & Results'!A67","v":"Utility"},null,{"$f":"IF(PBIUtilityDebtSwitch=\"Yes\",C595,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Inputs & Results'!A68","v":"Other"},null,{"$f":"IF(PBIOtherDebtSwitch=\"Yes\",C599,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total PBI",null,{"$f":"SUM(C14:C17)","v":0},{"$f":"SUM(D14:D17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Salvage Value",null,{"$f":"IF(C2=AnalysisPeriod,SalvageValue*PreFinancingInstalledCostTotal,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4022715]
["Total Revenue",null,{"$f":"C12+C18+C19","v":4505414.8870301852},4527716.6907209847,4550128.8883400531,4572652.0263373367,4595286.6538677067,4618033.3228043513,4640892.5877522342,4663865.0060616061,4686951.1378416121,4710151.5459739277,4733466.7961264998,4756897.4567673244,4780444.0991783235,4804107.2974692564,4827887.6285917303,4851785.6723532574,4875802.0114314072,4899937.2313879933,4924191.9206833635,4948566.670690746,4973062.0757106664,4997678.7329854323,5022417.2427137122,5047278.2080651447,5072262.2351950677,5097369.9332592841,5122601.9144289168,5147958.7939053383,5173441.189935171,5199049.7238253513,5224785.0199582865,5250647.7058070786,5276638.4119508239,5302757.7720899815,5329006.4230618272,5355385.004855982,5381894.1606300203,5408534.5367251383,5435306.782681928,9484926.5512562022]
[]
["Expenses"]
["Fixed Annual Cost",null,{"$f":"IF(C$2<=AnalysisPeriod,OMFixedAnnual*(1+Inflation+OMFixedAnnualRealEsc)^B$2,0)","v":10000},10250,10506.25,10768.906249999998,11038.128906249998,11314.082128906246,11596.934182128902,11886.857536682124,12184.028975099178,12488.629699476654,12800.845441963571,13120.866578012659,13448.888242462976,13785.110448524549,14129.738209737661,14482.981664981105,14845.056206605632,15216.18261177077,15596.587177065039,15986.501856491666,16386.164402903956,16795.818512976552,17215.713975800965,17646.106825195991,18087.259495825889,18539.440983221535,19002.927007802071,19478.000182997122,19964.950187572049,20464.073942261351,20975.675790817881,21500.067685588332,22037.569377728036,22588.508612171237,23153.221327475516,23732.051860662403,24325.353157178964,24933.486986108433,25556.824160761142,26195.744764780171]
["Fixed Cost by Capacity"]
["Capacity (DC kW)",null,{"$f":"IF(C$2<=AnalysisPeriod,CapacityDC,0)","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["Fixed Cost ($/DC kW-yr)",null,{"$f":"IF(C$2<=AnalysisPeriod,OMCapacity*(1+Inflation+OMCapacityRealEsc)^B$2,0)","v":22},22.494999999999997,23.001137499999999,23.518663093749996,24.047833013359369,24.588909256159958,25.142159714423553,25.70785830799808,26.286285119928035,26.877726535126413,27.482475382166754,28.100831078265504,28.73309977752648,29.379594522520826,30.040635399277544,30.716549695761287,31.407672063915907,32.114344685354013,32.836917440774478,33.575748083191904,34.331202415063721,35.103654469402656,35.89348669496421,36.701090145600901,37.526864673876915,38.37121912903914,39.234571559442522,40.117349419529972,41.019989781469398,41.942939551552463,42.886655691462394,43.851605444520295,44.838266567021989,45.847127564779981,46.878687934987525,47.933458413524747,49.011961227829048,50.114730355455208,51.242311788452945,52.395263803693133]
["Total",null,{"$f":"C25*C26","v":220000},{"$f":"D25*D26","v":224949.99999999997},230011.375,235186.63093749995,240478.3301335937,245889.09256159959,251421.59714423554,257078.5830799808,262862.85119928035,268777.26535126416,274824.75382166752,281008.31078265503,287330.99777526478,293795.94522520824,300406.35399277543,307165.49695761286,314076.72063915909,321143.44685354014,328369.17440774478,335757.48083191906,343312.02415063721,351036.54469402658,358934.86694964208,367010.90145600901,375268.64673876914,383712.19129039138,392345.71559442522,401173.49419529975,410199.89781469398,419429.39551552461,428866.55691462394,438516.05444520293,448382.66567021987,458471.27564779983,468786.87934987526,479334.58413524745,490119.6122782905,501147.30355455208,512423.11788452946,523952.63803693134]
["Variable Cost by Generation"]
["Generation (AC-MWh)",null,{"$f":"C5/1000","v":16188.48},{"$f":"D5/1000","v":16107.5376},16026.999912000001,15946.86491244,15867.1305878778,15787.794934938413,15708.85596026372,15630.311680462401,15552.16012206009,15474.399321449788,15397.02732484254,15320.042188218327,15243.441977277236,15167.224767390851,15091.388643553897,15015.931700336127,14940.852041834445,14866.147781625275,14791.817042717148,14717.85795750356,14644.268667716045,14571.047324377465,14498.192087755579,14425.701127316799,14353.572621680216,14281.804758571814,14210.395734778956,14139.34375610506,14068.647037324537,13998.303802137914,13928.312283127225,13858.670721711587,13789.377368103029,13720.430481262514,13651.828328856202,13583.569187211922,13515.651341275861,13448.073084569483,13380.832719146636,13313.928555550903]
["Variable Cost ($/AC-MWh)",null,{"$f":"IF(C$2<=AnalysisPeriod,OMVariable*(1+Inflation+OMVariableRealEsc)^B$2,0)","v":3.5},3.5524999999999998,3.605787499999999,3.6598743124999986,3.7147724271874978,3.77049401359531,3.8270514237992388,3.884457195156227,3.9427240530835701,4.0018649138798228,4.0618928875880203,4.1228212809018396,4.1846636001153668,4.2474335541170962,4.3111450574288517,4.3758122332902847,4.4414494167896379,4.5080711580414814,4.5756922254121033,4.6443276087932848,4.7139925229251824,4.7847024107690599,4.8564729469305945,4.9293200411345532,5.0032598417515715,5.0783087393778441,5.1544833704685109,5.2318006210255383,5.31027763034092,5.3899317947960341,5.4707807717179726,5.552842483293742,5.6361351205431474,5.7206771473512932,5.8064873045615624,5.8935846141299848,5.9819883833419345,6.0717182090920616,6.1627939822284423,6.2552358919618678]
["Total",null,{"$f":"C29*C30","v":56659.68},{"$f":"D29*D30","v":57222.027323999995},57789.95594519069,58363.521257946697,58942.779206431806,59527.786290055643,60118.599568984428,60715.276669706589,61317.87579065343,61926.455707875641,62541.075780776315,63161.795957900504,63788.676782782662,64421.779399851774,65061.165560395282,65706.897628582214,66359.03858754586,67017.652045527255,67682.802242079109,68354.554054331733,69032.973003320963,69718.125260378918,70410.07765358816,71108.897674300009,71814.65348371744,72527.413919543324,73247.248502694783,73974.227444084012,74708.421651466546,75449.902736357355,76198.743021015674,76955.015545499249,77718.794074788311,78490.153105980571,79269.167875557425,80055.914366722325,80850.469316812043,81652.910224781386,82463.315358762338,83281.763763698036]
["Property Tax"]
["Pre-Financing Costs",null,{"$f":"IF(C$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(D$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(E$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(F$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(G$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(H$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(I$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(J$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(K$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(L$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(M$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(N$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(O$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(P$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(Q$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(R$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(S$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(T$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(U$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(V$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(W$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(X$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(Y$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(Z$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AA$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AB$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AC$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AD$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AE$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AF$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AG$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AH$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AI$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AJ$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AK$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AL$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AM$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AN$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AO$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AP$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150}]
["% of Pre-Financing Costs Assessed",null,{"$f":"IF(D$2<=AnalysisPeriod,'Inputs & Results'!$J$7,0)","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95}]
["Assessed Value of Property For Tax Purposes",null,{"$f":"C33*C34","v":38215792.5},{"$f":"D33*D34","v":38215792.5},{"$f":"E33*E34","v":38215792.5},38215792.5,38215792.5,{"$f":"H33*H34","v":38215792.5},{"$f":"I33*I34","v":38215792.5},38215792.5,{"$f":"K33*K34","v":38215792.5},{"$f":"L33*L34","v":38215792.5},{"$f":"M33*M34","v":38215792.5},{"$f":"N33*N34","v":38215792.5},{"$f":"O33*O34","v":38215792.5},{"$f":"P33*P34","v":38215792.5},{"$f":"Q33*Q34","v":38215792.5},{"$f":"R33*R34","v":38215792.5},{"$f":"S33*S34","v":38215792.5},{"$f":"T33*T34","v":38215792.5},{"$f":"U33*U34","v":38215792.5},{"$f":"V33*V34","v":38215792.5},{"$f":"W33*W34","v":38215792.5},{"$f":"X33*X34","v":38215792.5},{"$f":"Y33*Y34","v":38215792.5},{"$f":"Z33*Z34","v":38215792.5},{"$f":"AA33*AA34","v":38215792.5},{"$f":"AB33*AB34","v":38215792.5},{"$f":"AC33*AC34","v":38215792.5},{"$f":"AD33*AD34","v":38215792.5},{"$f":"AE33*AE34","v":38215792.5},{"$f":"AF33*AF34","v":38215792.5},{"$f":"AG33*AG34","v":38215792.5},{"$f":"AH33*AH34","v":38215792.5},{"$f":"AI33*AI34","v":38215792.5},{"$f":"AJ33*AJ34","v":38215792.5},{"$f":"AK33*AK34","v":38215792.5},{"$f":"AL33*AL34","v":38215792.5},{"$f":"AM33*AM34","v":38215792.5},{"$f":"AN33*AN34","v":38215792.5},{"$f":"AO33*AO34","v":38215792.5},{"$f":"AP33*AP34","v":38215792.5}]
["Assessed Value Annual Decline",null,1,{"$f":"MAX(C36-'Inputs & Results'!$J$9,0)","v":0.95},{"$f":"MAX(D36-'Inputs & Results'!$J$9,0)","v":0.89999999999999991},{"$f":"MAX(E36-'Inputs & Results'!$J$9,0)","v":0.84999999999999987},{"$f":"MAX(F36-'Inputs & Results'!$J$9,0)","v":0.79999999999999982},{"$f":"MAX(G36-'Inputs & Results'!$J$9,0)","v":0.74999999999999978},{"$f":"MAX(H36-'Inputs & Results'!$J$9,0)","v":0.69999999999999973},{"$f":"MAX(I36-'Inputs & Results'!$J$9,0)","v":0.64999999999999969},{"$f":"MAX(J36-'Inputs & Results'!$J$9,0)","v":0.59999999999999964},{"$f":"MAX(K36-'Inputs & Results'!$J$9,0)","v":0.5499999999999996},{"$f":"MAX(L36-'Inputs & Results'!$J$9,0)","v":0.49999999999999961},{"$f":"MAX(M36-'Inputs & Results'!$J$9,0)","v":0.44999999999999962},{"$f":"MAX(N36-'Inputs & Results'!$J$9,0)","v":0.39999999999999963},{"$f":"MAX(O36-'Inputs & Results'!$J$9,0)","v":0.34999999999999964},{"$f":"MAX(P36-'Inputs & Results'!$J$9,0)","v":0.29999999999999966},{"$f":"MAX(Q36-'Inputs & Results'!$J$9,0)","v":0.24999999999999967},{"$f":"MAX(R36-'Inputs & Results'!$J$9,0)","v":0.19999999999999968},{"$f":"MAX(S36-'Inputs & Results'!$J$9,0)","v":0.14999999999999969},{"$f":"MAX(T36-'Inputs & Results'!$J$9,0)","v":9.9999999999999686E-2},{"$f":"MAX(U36-'Inputs & Results'!$J$9,0)","v":4.9999999999999684E-2},{"$f":"MAX(V36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(W36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(X36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(Y36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(Z36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AA36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AB36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AC36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AD36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AE36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AF36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AG36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AH36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AI36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AJ36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AK36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AL36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AM36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AN36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AO36-'Inputs & Results'!$J$9,0)","v":0}]
["Net Assessed Value",null,{"$f":"C35*C36","v":38215792.5},{"$f":"D35*D36","v":36305002.875},{"$f":"E35*E36","v":34394213.25},32483423.624999996,30572633.999999993,{"$f":"H35*H36","v":28661844.374999993},{"$f":"I35*I36","v":26751054.749999989},24840265.124999989,{"$f":"K35*K36","v":22929475.499999985},{"$f":"L35*L36","v":21018685.874999985},{"$f":"M35*M36","v":19107896.249999985},{"$f":"N35*N36","v":17197106.624999985},{"$f":"O35*O36","v":15286316.999999985},{"$f":"P35*P36","v":13375527.374999987},{"$f":"Q35*Q36","v":11464737.749999987},{"$f":"R35*R36","v":9553948.124999987},{"$f":"S35*S36","v":7643158.4999999879},{"$f":"T35*T36","v":5732368.8749999879},{"$f":"U35*U36","v":3821579.2499999879},{"$f":"V35*V36","v":1910789.6249999879},{"$f":"W35*W36","v":0},{"$f":"X35*X36","v":0},{"$f":"Y35*Y36","v":0},{"$f":"Z35*Z36","v":0},{"$f":"AA35*AA36","v":0},{"$f":"AB35*AB36","v":0},{"$f":"AC35*AC36","v":0},{"$f":"AD35*AD36","v":0},{"$f":"AE35*AE36","v":0},{"$f":"AF35*AF36","v":0},{"$f":"AG35*AG36","v":0},{"$f":"AH35*AH36","v":0},{"$f":"AI35*AI36","v":0},{"$f":"AJ35*AJ36","v":0},{"$f":"AK35*AK36","v":0},{"$f":"AL35*AL36","v":0},{"$f":"AM35*AM36","v":0},{"$f":"AN35*AN36","v":0},{"$f":"AO35*AO36","v":0},{"$f":"AP35*AP36","v":0}]
["Annual Property Tax Rate",null,{"$f":"PropertyTaxRate","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3]
["Property Tax",null,{"$f":"C37*C38","v":286618.44374999998},{"$f":"D37*D38","v":272287.52156249998},{"$f":"E37*E38","v":257956.59937499999},243625.67718749997,229294.75499999995,{"$f":"H37*H38","v":214963.83281249992},{"$f":"I37*I38","v":200632.9106249999},186301.98843749991,{"$f":"K37*K38","v":171971.06624999989},{"$f":"L37*L38","v":157640.14406249989},{"$f":"M37*M38","v":143309.22187499987},{"$f":"N37*N38","v":128978.29968749988},{"$f":"O37*O38","v":114647.37749999989},{"$f":"P37*P38","v":100316.45531249989},{"$f":"Q37*Q38","v":85985.5331249999},{"$f":"R37*R38","v":71654.610937499892},{"$f":"S37*S38","v":57323.688749999907},{"$f":"T37*T38","v":42992.766562499906},{"$f":"U37*U38","v":28661.84437499991},{"$f":"V37*V38","v":14330.922187499909},{"$f":"W37*W38","v":0},{"$f":"X37*X38","v":0},{"$f":"Y37*Y38","v":0},{"$f":"Z37*Z38","v":0},{"$f":"AA37*AA38","v":0},{"$f":"AB37*AB38","v":0},{"$f":"AC37*AC38","v":0},{"$f":"AD37*AD38","v":0},{"$f":"AE37*AE38","v":0},{"$f":"AF37*AF38","v":0},{"$f":"AG37*AG38","v":0},{"$f":"AH37*AH38","v":0},{"$f":"AI37*AI38","v":0},{"$f":"AJ37*AJ38","v":0},{"$f":"AK37*AK38","v":0},{"$f":"AL37*AL38","v":0},{"$f":"AM37*AM38","v":0},{"$f":"AN37*AN38","v":0},{"$f":"AO37*AO38","v":0},{"$f":"AP37*AP38","v":0}]
["Insurance",null,{"$f":"IF(C$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^B$2,0)","v":201135.75},{"$f":"IF(D$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^C$2,0)","v":204152.78624999998},{"$f":"IF(E$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^D$2,0)","v":207215.07804374993},{"$f":"IF(F$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^E$2,0)","v":210323.30421440618},{"$f":"IF(G$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^F$2,0)","v":213478.15377762224},{"$f":"IF(H$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^G$2,0)","v":216680.32608428653},{"$f":"IF(I$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^H$2,0)","v":219930.53097555079},{"$f":"IF(J$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^I$2,0)","v":223229.488940184},{"$f":"IF(K$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^J$2,0)","v":226577.93127428676},{"$f":"IF(L$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^K$2,0)","v":229976.60024340104},{"$f":"IF(M$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^L$2,0)","v":233426.24924705201},{"$f":"IF(N$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^M$2,0)","v":236927.64298575779},{"$f":"IF(O$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^N$2,0)","v":240481.55763054409},{"$f":"IF(P$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^O$2,0)","v":244088.78099500225},{"$f":"IF(Q$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^P$2,0)","v":247750.1127099272},{"$f":"IF(R$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^Q$2,0)","v":251466.36440057607},{"$f":"IF(S$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^R$2,0)","v":255238.35986658468},{"$f":"IF(T$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^S$2,0)","v":259066.93526458342},{"$f":"IF(U$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^T$2,0)","v":262952.93929355213},{"$f":"IF(V$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^U$2,0)","v":266897.23338295543},{"$f":"IF(W$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^V$2,0)","v":270900.69188369968},{"$f":"IF(X$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^W$2,0)","v":274964.20226195513},{"$f":"IF(Y$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^X$2,0)","v":279088.66529588442},{"$f":"IF(Z$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^Y$2,0)","v":283274.99527532264},{"$f":"IF(AA$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^Z$2,0)","v":287524.12020445243},{"$f":"IF(AB$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AA$2,0)","v":291836.98200751923},{"$f":"IF(AC$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AB$2,0)","v":296214.53673763195},{"$f":"IF(AD$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AC$2,0)","v":300657.75478869642},{"$f":"IF(AE$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AD$2,0)","v":305167.62111052679},{"$f":"IF(AF$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AE$2,0)","v":309745.13542718469},{"$f":"IF(AG$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AF$2,0)","v":314391.31245859235},{"$f":"IF(AH$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AG$2,0)","v":319107.18214547122},{"$f":"IF(AI$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AH$2,0)","v":323893.78987765324},{"$f":"IF(AJ$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AI$2,0)","v":328752.19672581798},{"$f":"IF(AK$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AJ$2,0)","v":333683.4796767052},{"$f":"IF(AL$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AK$2,0)","v":338688.73187185579},{"$f":"IF(AM$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AL$2,0)","v":343769.06284993357},{"$f":"IF(AN$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AM$2,0)","v":348925.59879268252},{"$f":"IF(AO$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AN$2,0)","v":354159.48277457268},{"$f":"IF(AP$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AO$2,0)","v":359471.87501619122}]
["Total Expenses",null,{"$f":"C23+C27+C31+C39+C40","v":774413.87375000003},768862.33513649995,763479.25836394064,758268.03984735277,753232.14702389773,748375.11987734796,743700.57249589951,739212.19466405339,734913.7534893197,730809.09506451734,726902.14616645931,723196.91599182587,719697.49793105444,716408.07138108672,713332.90359783545,710476.35158925212,707842.8640498952,705436.98333792144,703263.34749544098,701326.69231319777,699631.8534405618,712514.69072933728,725649.3238749156,739040.90123082767,752694.67992276489,766616.0282006755,780810.42784255394,795283.47661107732,810040.89076425927,825088.507621328,840432.2881850499,856078.31982176169,872032.81900038943,888302.13409176958,904892.74822961341,921811.28223448794,939064.49760221504,956659.29955812439,974602.74017862557,992902.02158160089]
[]
["EBITDA (cash available for debt service)",null,{"$f":"C20-C41","v":3731001.0132801849},3758854.3555844845,3786649.6299761124,3814383.9864899842,3842054.506843809,3869658.2029270036,3897192.0152563346,3924652.8113975525,3952037.3843522924,3979342.4509094106,4006564.6499600406,4033700.5407754984,4060746.6012472692,4087699.22608817,4114554.7249938948,4141309.3207640052,4167959.147381512,4194500.2480500722,4220928.5731879221,4247239.978377548,4273430.222270105,4285164.0422560945,4296767.9188387962,4308237.3068343168,4319567.5552723026,4330753.9050586084,4341791.4865863631,4352675.3172942605,4363400.2991709113,4373961.216204023,4384352.7317732368,4394569.3859853167,4404605.5929504344,4414455.6379982121,4424113.6748322137,4433573.722621494,4442829.6630278053,4451875.2371670138,4460704.0425033029,8492024.5296746008]
[]
["Cash Flow: Project"]
["Cash Flow from Operating Activities"]
["EBITDA",0,{"$f":"C43","v":3731001.0132801849},{"$f":"D43","v":3758854.3555844845},3786649.6299761124,3814383.9864899842,{"$f":"G43","v":3842054.506843809},3869658.2029270036,3897192.0152563346,{"$f":"J43","v":3924652.8113975525},3952037.3843522924,3979342.4509094106,4006564.6499600406,4033700.5407754984,4060746.6012472692,4087699.22608817,4114554.7249938948,4141309.3207640052,4167959.147381512,4194500.2480500722,4220928.5731879221,4247239.978377548,4273430.222270105,4285164.0422560945,4296767.9188387962,4308237.3068343168,4319567.5552723026,4330753.9050586084,4341791.4865863631,4352675.3172942605,4363400.2991709113,4373961.216204023,4384352.7317732368,4394569.3859853167,4404605.5929504344,4414455.6379982121,4424113.6748322137,4433573.722621494,4442829.6630278053,4451875.2371670138,4460704.0425033029,8492024.5296746008]
["Plus: PBI (not included above)"]
[{"$f":"A14","v":"Federal"},0,{"$f":"IF(PBIFedDebtSwitch=\"Yes\",0,C587)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A15","v":"State"},0,{"$f":"IF(PBIStateDebtSwitch=\"Yes\",0,C591)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Utility",0,{"$f":"IF(PBIUtilityDebtSwitch=\"Yes\",0,C595)","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]
["Other",0,{"$f":"IF(PBIOtherDebtSwitch=\"Yes\",0,C599)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B49:B52)","v":0},{"$f":"SUM(C49:C52)","v":0},{"$f":"SUM(D49:D52)","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]
["Plus: Interest Earned",0,{"$f":"C775","v":29367.940740299098},33794.501200713072,38222.159336134631,42650.92639319937,47080.813797189818,51511.8331555806,55943.996261659493,60377.315098226289,64811.801841371205,69247.468864334194,73684.328741447462,78122.394252162732,30715.263160839462,35995.881993492687,41277.746070404472,21620.793204951438,26732.458565163892,31846.115485115948,36961.804547676074,42079.567191013273,47199.445727059538,52446.878929518141,57696.515345723783,62948.400023769842,6586.0784493241936,12847.040886474646,19110.392523059818,25376.182339503135,31644.460353062212,37915.277640280299,44188.686359931598,50464.739776471564,56743.492284003289,63024.999430771604,69309.317944196475,75596.50575645786,8216.8143540193832,8370.7688711335886,8527.773976562974,8687.8926888390088]
["Less: Interest Expense",0,{"$f":"-C612","v":-1813879.1376327234},{"$f":"-D612","v":-1754355.7994579498},{"$f":"-E612","v":-1688620.4144053103},-1616194.8823700899,-1536564.2140985662,-1449173.6762008723,-1353425.714989109,-1248676.6420015651,-1134233.0627456757,-1009348.0287611643,-873216.89156272251,-724972.83535997651,-563682.06366211164,-391094.50597528962,-203584.1322527983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"B47+B53+B54+B55","v":0},{"$f":"C47+C53+C54+C55","v":1946489.8163877605},2038293.0573272479,2136251.3749069367,2240840.0305130938,2352571.1065424327,2471996.3598817121,2599710.2965288851,2736353.4844942135,2882616.1234479882,3039241.8910125806,3207032.0871387655,3386850.0996676846,3527779.8007459971,3732600.6021063728,3952248.3388115009,4162930.1139689567,4194691.6059466759,4226346.3635351881,4257890.377735598,4289319.5455685612,4320629.6679971647,4337610.9211856127,4354464.4341845196,4371185.7068580864,4326153.6337216264,4343600.9459450832,4360901.8791094227,4378051.4996337639,4395044.7595239738,4411876.4938443033,4428541.4181331685,4445034.1257617883,4461349.0852344381,4477480.637428984,4493422.9927764097,4509170.2283779522,4451046.4773818245,4460246.006038147,4469231.8164798655,8500712.4223634396]
[]
["Cash Flows from Investing Activities"]
["(Purchase)/Sale of Property",{"$f":"-LPFInstalledCostTotal+'Inputs & Results'!C177+'Inputs & Results'!C180","v":-43661169.131477296},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["(Increase)/Decrease in Reserve Accounts"]
["DSRA",{"$f":"-B667-B668","v":-1290961.1054278056},-10316.052705296082,-10294.546070973389,-10271.983894026605,-10248.340871786932,-10223.591141923796,-10197.708270122763,-10170.665237487992,-10142.434427681379,-10112.987613747595,-10082.295944677666,-10050.329931651242,7762.8955975961871,-9982.4536447781138,-9946.4810761942063,1415238.0806605571,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Working Capital Reserve Account",{"$f":"-B673-B674","v":-387206.93687500001},2775.7693067500368,2691.5383862796589,2605.6092582939309,2517.9464117275202,2428.5135732748895,2337.2736907242215,2244.1889159230632,2149.2205873668427,2052.3292124011787,1953.4744490290177,1852.6150873167207,1749.7090303857112,1644.7132749838638,1537.5838916256325,1428.2760042916634,1316.7437696784618,1202.9403559868806,1086.817921240232,968.3275911216042,847.41943631798495,-6441.4186443877406,-6567.316572789161,-6695.7886779560358,-6826.8893459686078,-6960.6741389553063,-7097.1998209392186,-7236.524384261691,-7378.7070765909739,-7523.8084285343648,-7671.8902818609495,-7823.015818355896,-7977.2495893138694,-8134.6575456900755,-8295.3070689219167,-8459.2670024372637,-8626.607683863549,-8797.4009779546759,-8971.7203102505882,-9149.6407014876604,496451.01079080044]
["Major Equipment Reserve 1",{"$f":"-B679-B680","v":0},{"$f":"-C679-C680","v":-245406.02862510949},-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,2699466.3148762044,-293411.90721039008,-293411.90721039008,-293411.90721039008,-293411.90721039008,-293411.90721039008,-293411.90721039008,-293411.90721039008,-293411.90721039008,-293411.90721039008,-293411.90721039008,-293411.90721039008,3227530.9793142909,-350808.60798392771,-350808.60798392771,-350808.60798392771,-350808.60798392771,-350808.60798392771,-350808.60798392771,-350808.60798392771,-350808.60798392771,-350808.60798392771,-350808.60798392771,-350808.60798392771,3858894.6878232048,0,0,0,0]
["Major Equipment Reserve 2",{"$f":"-B711-B712","v":0},{"$f":"-C711-C712","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Major Equipment Reserve 3",{"$f":"-B743-B744","v":0},{"$f":"-C743-C744","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B61:B65)","v":-1678168.0423028055},{"$f":"SUM(C61:C65)","v":-252946.31202365554},-253009.03630980322,-253072.40326084217,-253136.42308516891,-253201.1061937584,-253266.46320450804,-253332.50494667442,-253399.24246542403,-253466.68702645591,-253534.85012075814,-253603.74346944402,2708978.9195041861,-301749.64758018433,-301820.80439495866,1123254.4494544587,-292095.16344071162,-292208.9668544032,-292325.08928914985,-292443.57961926848,-292564.4877740721,-299853.32585477782,-299979.22378317924,-300107.69588834612,3220704.0899683223,-357769.28212288301,-357905.80780486693,-358045.1323681894,-358187.31506051868,-358332.41641246207,-358480.49826578866,-358631.6238022836,-358785.85757324158,-358943.26552961778,-359103.91505284962,-359267.87498636497,3850268.0801393413,-8797.4009779546759,-8971.7203102505882,-9149.6407014876604,496451.01079080044]
["Major Equipment Capital Spending"]
["Major Equipment Spending 1",{"$f":"B680","v":0},{"$f":"C680","v":0},0,0,0,0,0,0,0,0,0,0,-2944872.3435013141,0,0,0,0,0,0,0,0,0,0,0,-3520942.886524681,0,0,0,0,0,0,0,0,0,0,0,-4209703.2958071325,0,0,0,0]
["Major Equipment Spending 2",{"$f":"B712","v":0},{"$f":"C712","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Major Equipment Spending 3",{"$f":"B744","v":0},{"$f":"C744","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B68:B70)","v":0},{"$f":"SUM(C68:C70)","v":0},0,0,0,0,0,0,0,0,0,0,-2944872.3435013141,0,0,0,0,0,0,0,0,0,0,0,-3520942.886524681,0,0,0,0,0,0,0,0,0,0,0,-4209703.2958071325,0,0,0,0]
["Total",{"$f":"B59+B66+B71","v":-45339337.173780099},{"$f":"C59+C66+C71","v":-252946.31202365554},-253009.03630980322,-253072.40326084217,-253136.42308516891,-253201.1061937584,-253266.46320450804,-253332.50494667442,-253399.24246542403,-253466.68702645591,-253534.85012075814,-253603.74346944402,-235893.42399712792,-301749.64758018433,-301820.80439495866,1123254.4494544587,-292095.16344071162,-292208.9668544032,-292325.08928914985,-292443.57961926848,-292564.4877740721,-299853.32585477782,-299979.22378317924,-300107.69588834612,-300238.79655635869,-357769.28212288301,-357905.80780486693,-358045.1323681894,-358187.31506051868,-358332.41641246207,-358480.49826578866,-358631.6238022836,-358785.85757324158,-358943.26552961778,-359103.91505284962,-359267.87498636497,-359435.2156677912,-8797.4009779546759,-8971.7203102505882,-9149.6407014876604,496451.01079080044]
[]
["Cash Flows from Financing Activities"]
["Incentives"]
["IBI",{"$f":"'Inputs & Results'!C194+'Inputs & Results'!C195","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]
["CBI",{"$f":"'Inputs & Results'!C196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B76:B77)","v":0},{"$f":"SUM(C76:C77)","v":0},0,0,0,{"$f":"SUM(G76:G77)","v":0},{"$f":"SUM(H76:H77)","v":0},{"$f":"SUM(I76:I77)","v":0},{"$f":"SUM(J76:J77)","v":0},{"$f":"SUM(K76:K77)","v":0},{"$f":"SUM(L76:L77)","v":0},{"$f":"SUM(M76:M77)","v":0},{"$f":"SUM(N76:N77)","v":0},{"$f":"SUM(O76:O77)","v":0},{"$f":"SUM(P76:P77)","v":0},{"$f":"SUM(Q76:Q77)","v":0},{"$f":"SUM(R76:R77)","v":0},{"$f":"SUM(S76:S77)","v":0},{"$f":"SUM(T76:T77)","v":0},{"$f":"SUM(U76:U77)","v":0},{"$f":"SUM(V76:V77)","v":0},{"$f":"SUM(W76:W77)","v":0},{"$f":"SUM(X76:X77)","v":0},{"$f":"SUM(Y76:Y77)","v":0},{"$f":"SUM(Z76:Z77)","v":0},{"$f":"SUM(AA76:AA77)","v":0},{"$f":"SUM(AB76:AB77)","v":0},{"$f":"SUM(AC76:AC77)","v":0},{"$f":"SUM(AD76:AD77)","v":0},{"$f":"SUM(AE76:AE77)","v":0},{"$f":"SUM(AF76:AF77)","v":0},{"$f":"SUM(AG76:AG77)","v":0},{"$f":"SUM(AH76:AH77)","v":0},{"$f":"SUM(AI76:AI77)","v":0},{"$f":"SUM(AJ76:AJ77)","v":0},{"$f":"SUM(AK76:AK77)","v":0},{"$f":"SUM(AL76:AL77)","v":0},{"$f":"SUM(AM76:AM77)","v":0},{"$f":"SUM(AN76:AN77)","v":0},{"$f":"SUM(AO76:AO77)","v":0},{"$f":"SUM(AP76:AP77)","v":0}]
["Issuance of Equity",{"$f":"'Inputs & Results'!$C$192","v":21934445.075293351},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Borrowing/(Redemption) of Long-Term Debt",{"$f":"'Inputs & Results'!C193","v":23404892.098486755},{"$f":"C608","v":-768043.0732228877},{"$f":"D608","v":-848198.51680825348},-934522.99400283978,-1027492.4938261134,-1127619.8438412109,-1235457.5640227525,-1351600.9417747613,-1476691.3452372812,-1611419.7933485333,-1756530.8025605399,-1912826.5316483369,-2081171.2477143854,-2226936.2282170579,-2419488.6931934361,-2626892.0290683159,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B78:B80)","v":45339337.173780106},{"$f":"SUM(C78:C80)","v":-768043.0732228877},{"$f":"SUM(D78:D80)","v":-848198.51680825348},-934522.99400283978,-1027492.4938261134,-1127619.8438412109,-1235457.5640227525,-1351600.9417747613,-1476691.3452372812,-1611419.7933485333,-1756530.8025605399,-1912826.5316483369,-2081171.2477143854,-2226936.2282170579,-2419488.6931934361,-2626892.0290683159,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pre-Tax Cashflow",{"$f":"B56+B72+B81","v":0},925500.43114121724,937085.50420919131,948655.97764325468,960211.11360181146,971750.15650746319,983272.33265445149,994776.84980744962,1006262.8967915084,1017729.6430729988,1029176.2383312825,1040601.8120209845,1069785.4279561713,999093.92494875472,1011291.1045179782,2448610.7591976435,3870834.950528245,3902482.6390922726,3934021.2742460384,3965446.7981163296,3996755.057794489,4020776.3421423868,4037631.6974024335,4054356.7382961735,4070946.9103017277,3968384.3515987433,3985695.1381402165,4002856.7467412334,4019864.1845732452,4036712.3431115118,4053395.9955785144,4069909.7943308847,4086248.2681885469,4102405.8197048204,4118376.7223761342,4134155.1177900448,4149735.012710161,4442249.0764038702,4451274.2857278967,4460082.1757783778,8997163.4331542403]
[]
["Total Project Returns"]
["Total Project Returns: Pre-Tax"]
["Equity Investment",{"$f":"-B79","v":-21934445.075293351},{"$f":"-C79","v":0},0,0,0,0,{"$f":"-H79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Operating Cash Distributions/(Contributions)",{"$f":"B82","v":0},{"$f":"C82","v":925500.43114121724},937085.50420919131,948655.97764325468,960211.11360181146,971750.15650746319,{"$f":"H82","v":983272.33265445149},994776.84980744962,1006262.8967915084,1017729.6430729988,1029176.2383312825,1040601.8120209845,1069785.4279561713,999093.92494875472,1011291.1045179782,2448610.7591976435,3870834.950528245,3902482.6390922726,3934021.2742460384,3965446.7981163296,3996755.057794489,4020776.3421423868,4037631.6974024335,4054356.7382961735,4070946.9103017277,3968384.3515987433,3985695.1381402165,4002856.7467412334,4019864.1845732452,4036712.3431115118,4053395.9955785144,4069909.7943308847,4086248.2681885469,4102405.8197048204,4118376.7223761342,4134155.1177900448,4149735.012710161,4442249.0764038702,4451274.2857278967,4460082.1757783778,8997163.4331542403]
["Total",{"$f":"SUM(B86:B87)","v":-21934445.075293351},{"$f":"SUM(C86:C87)","v":925500.43114121724},937085.50420919131,948655.97764325468,960211.11360181146,971750.15650746319,{"$f":"SUM(H86:H87)","v":983272.33265445149},{"$f":"SUM(I86:I87)","v":994776.84980744962},{"$f":"SUM(J86:J87)","v":1006262.8967915084},{"$f":"SUM(K86:K87)","v":1017729.6430729988},1029176.2383312825,{"$f":"SUM(M86:M87)","v":1040601.8120209845},{"$f":"SUM(N86:N87)","v":1069785.4279561713},{"$f":"SUM(O86:O87)","v":999093.92494875472},{"$f":"SUM(P86:P87)","v":1011291.1045179782},2448610.7591976435,{"$f":"SUM(R86:R87)","v":3870834.950528245},{"$f":"SUM(S86:S87)","v":3902482.6390922726},{"$f":"SUM(T86:T87)","v":3934021.2742460384},{"$f":"SUM(U86:U87)","v":3965446.7981163296},3996755.057794489,{"$f":"SUM(W86:W87)","v":4020776.3421423868},{"$f":"SUM(X86:X87)","v":4037631.6974024335},{"$f":"SUM(Y86:Y87)","v":4054356.7382961735},{"$f":"SUM(Z86:Z87)","v":4070946.9103017277},3968384.3515987433,{"$f":"SUM(AB86:AB87)","v":3985695.1381402165},{"$f":"SUM(AC86:AC87)","v":4002856.7467412334},{"$f":"SUM(AD86:AD87)","v":4019864.1845732452},{"$f":"SUM(AE86:AE87)","v":4036712.3431115118},4053395.9955785144,{"$f":"SUM(AG86:AG87)","v":4069909.7943308847},{"$f":"SUM(AH86:AH87)","v":4086248.2681885469},{"$f":"SUM(AI86:AI87)","v":4102405.8197048204},{"$f":"SUM(AJ86:AJ87)","v":4118376.7223761342},4134155.1177900448,{"$f":"SUM(AL86:AL87)","v":4149735.012710161},{"$f":"SUM(AM86:AM87)","v":4442249.0764038702},{"$f":"SUM(AN86:AN87)","v":4451274.2857278967},{"$f":"SUM(AO86:AO87)","v":4460082.1757783778},8997163.4331542403]
[]
["Cumulative IRR",{"$f":"ROUND(IF(ISERROR(IRR($B88:B$88)),0,IRR($B88:B$88)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B88:C$88)),0,IRR($B88:C$88)),4)","v":-0.95779999999999998},{"$f":"ROUND(IF(ISERROR(IRR($B88:D$88)),0,IRR($B88:D$88)),4)","v":-0.77110000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B88:E$88)),0,IRR($B88:E$88)),4)","v":-0.59250000000000003},{"$f":"ROUND(IF(ISERROR(IRR($B88:F$88)),0,IRR($B88:F$88)),4)","v":-0.45760000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B88:G$88)),0,IRR($B88:G$88)),4)","v":-0.35849999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B88:H$88)),0,IRR($B88:H$88)),4)","v":-0.2848},{"$f":"ROUND(IF(ISERROR(IRR($B88:I$88)),0,IRR($B88:I$88)),4)","v":-0.22889999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B88:J$88)),0,IRR($B88:J$88)),4)","v":-0.18540000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B88:K$88)),0,IRR($B88:K$88)),4)","v":-0.15110000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B88:L$88)),0,IRR($B88:L$88)),4)","v":-0.1235},{"$f":"ROUND(IF(ISERROR(IRR($B88:M$88)),0,IRR($B88:M$88)),4)","v":-0.10100000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B88:N$88)),0,IRR($B88:N$88)),4)","v":-8.2100000000000006E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:O$88)),0,IRR($B88:O$88)),4)","v":-6.7500000000000004E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:P$88)),0,IRR($B88:P$88)),4)","v":-5.4899999999999997E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:Q$88)),0,IRR($B88:Q$88)),4)","v":-3.1899999999999998E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:R$88)),0,IRR($B88:R$88)),4)","v":-7.9000000000000008E-3},{"$f":"ROUND(IF(ISERROR(IRR($B88:S$88)),0,IRR($B88:S$88)),4)","v":8.6E-3},{"$f":"ROUND(IF(ISERROR(IRR($B88:T$88)),0,IRR($B88:T$88)),4)","v":2.0899999999999998E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:U$88)),0,IRR($B88:U$88)),4)","v":3.0599999999999999E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:V$88)),0,IRR($B88:V$88)),4)","v":3.8300000000000001E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:W$88)),0,IRR($B88:W$88)),4)","v":4.4699999999999997E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:X$88)),0,IRR($B88:X$88)),4)","v":0.05},{"$f":"ROUND(IF(ISERROR(IRR($B88:Y$88)),0,IRR($B88:Y$88)),4)","v":5.45E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:Z$88)),0,IRR($B88:Z$88)),4)","v":5.8299999999999998E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:AA$88)),0,IRR($B88:AA$88)),4)","v":6.1499999999999999E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:AB$88)),0,IRR($B88:AB$88)),4)","v":6.4199999999999993E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:AC$88)),0,IRR($B88:AC$88)),4)","v":6.6600000000000006E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:AD$88)),0,IRR($B88:AD$88)),4)","v":6.8699999999999997E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:AE$88)),0,IRR($B88:AE$88)),4)","v":7.0499999999999993E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:AF$88)),0,IRR($B88:AF$88)),4)","v":7.2099999999999997E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:AG$88)),0,IRR($B88:AG$88)),4)","v":7.3599999999999999E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:AH$88)),0,IRR($B88:AH$88)),4)","v":7.4800000000000005E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:AI$88)),0,IRR($B88:AI$88)),4)","v":7.5999999999999998E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:AJ$88)),0,IRR($B88:AJ$88)),4)","v":7.6999999999999999E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:AK$88)),0,IRR($B88:AK$88)),4)","v":7.7899999999999997E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:AL$88)),0,IRR($B88:AL$88)),4)","v":7.8700000000000006E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:AM$88)),0,IRR($B88:AM$88)),4)","v":7.9500000000000001E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:AN$88)),0,IRR($B88:AN$88)),4)","v":8.0199999999999994E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:AO$88)),0,IRR($B88:AO$88)),4)","v":8.0799999999999997E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:AP$88)),0,IRR($B88:AP$88)),4)","v":8.1900000000000001E-2}]
["Cumulative NPV",{"$f":"B88","v":-21934445.075293351},{"$f":"NPV(DiscountRate,$C88:C88)+$B$88","v":-21077500.231644075},{"$f":"NPV(DiscountRate,$C88:D88)+$B$88","v":-20274100.450943466},{"$f":"NPV(DiscountRate,$C88:E88)+$B$88","v":-19521026.750253741},{"$f":"NPV(DiscountRate,$C88:F88)+$B$88","v":-18815242.916769482},{"$f":"NPV(DiscountRate,$C88:G88)+$B$88","v":-18153886.088535585},{"$f":"NPV(DiscountRate,$C88:H88)+$B$88","v":-17534257.729542248},{"$f":"NPV(DiscountRate,$C88:I88)+$B$88","v":-16953814.99225048},{"$f":"NPV(DiscountRate,$C88:J88)+$B$88","v":-16410162.459485205},{"$f":"NPV(DiscountRate,$C88:K88)+$B$88","v":-15901044.256718868},{"$f":"NPV(DiscountRate,$C88:L88)+$B$88","v":-15424336.525032327},{"$f":"NPV(DiscountRate,$C88:M88)+$B$88","v":-14978040.244460806},{"$f":"NPV(DiscountRate,$C88:N88)+$B$88","v":-14553213.732220421},{"$f":"NPV(DiscountRate,$C88:O88)+$B$88","v":-14185848.969464146},{"$f":"NPV(DiscountRate,$C88:P88)+$B$88","v":-13841543.746898655},{"$f":"NPV(DiscountRate,$C88:Q88)+$B$88","v":-13069639.516371367},{"$f":"NPV(DiscountRate,$C88:R88)+$B$88","v":-11939779.692810183},{"$f":"NPV(DiscountRate,$C88:S88)+$B$88","v":-10885059.80190892},{"$f":"NPV(DiscountRate,$C88:T88)+$B$88","v":-9900574.7975067981},{"$f":"NPV(DiscountRate,$C88:U88)+$B$88","v":-8981732.9352474231},{"$f":"NPV(DiscountRate,$C88:V88)+$B$88","v":-8124236.3021645192},{"$f":"NPV(DiscountRate,$C88:W88)+$B$88","v":-7325485.9719985109},{"$f":"NPV(DiscountRate,$C88:X88)+$B$88","v":-6582801.9503631443},{"$f":"NPV(DiscountRate,$C88:Y88)+$B$88","v":-5892283.0298654437},{"$f":"NPV(DiscountRate,$C88:Z88)+$B$88","v":-5250297.3999031689},{"$f":"NPV(DiscountRate,$C88:AA88)+$B$88","v":-4670842.2309935316},{"$f":"NPV(DiscountRate,$C88:AB88)+$B$88","v":-4131969.2183149941},{"$f":"NPV(DiscountRate,$C88:AC88)+$B$88","v":-3630864.3179157563},{"$f":"NPV(DiscountRate,$C88:AD88)+$B$88","v":-3164906.9036291242},{"$f":"NPV(DiscountRate,$C88:AE88)+$B$88","v":-2731656.5823055021},{"$f":"NPV(DiscountRate,$C88:AF88)+$B$88","v":-2328840.9004968628},{"$f":"NPV(DiscountRate,$C88:AG88)+$B$88","v":-1954343.8828312047},{"$f":"NPV(DiscountRate,$C88:AH88)+$B$88","v":-1606195.3462838605},{"$f":"NPV(DiscountRate,$C88:AI88)+$B$88","v":-1282560.938261196},{"$f":"NPV(DiscountRate,$C88:AJ88)+$B$88","v":-981732.84987675771},{"$f":"NPV(DiscountRate,$C88:AK88)+$B$88","v":-702121.15903651714},{"$f":"NPV(DiscountRate,$C88:AL88)+$B$88","v":-442245.76097312197},{"$f":"NPV(DiscountRate,$C88:AM88)+$B$88","v":-184658.75408051163},{"$f":"NPV(DiscountRate,$C88:AN88)+$B$88","v":54332.301609154791},{"$f":"NPV(DiscountRate,$C88:AO88)+$B$88","v":276058.18636800349},{"$f":"NPV(DiscountRate,$C88:AP88)+$B$88","v":690206.01625137031}]
[]
["Total Project Returns: After-Tax"]
["Cash"]
["Equity Investment",{"$f":"B86","v":-21934445.075293351},{"$f":"C86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Operating Cash Distributions/(Contributions)",{"$f":"B87","v":0},{"$f":"C87","v":925500.43114121724},937085.50420919131,948655.97764325468,960211.11360181146,971750.15650746319,983272.33265445149,994776.84980744962,1006262.8967915084,1017729.6430729988,1029176.2383312825,1040601.8120209845,1069785.4279561713,999093.92494875472,1011291.1045179782,2448610.7591976435,3870834.950528245,3902482.6390922726,3934021.2742460384,3965446.7981163296,3996755.057794489,4020776.3421423868,4037631.6974024335,4054356.7382961735,4070946.9103017277,3968384.3515987433,3985695.1381402165,4002856.7467412334,4019864.1845732452,4036712.3431115118,4053395.9955785144,4069909.7943308847,4086248.2681885469,4102405.8197048204,4118376.7223761342,4134155.1177900448,4149735.012710161,4442249.0764038702,4451274.2857278967,4460082.1757783778,8997163.4331542403]
["Total ",{"$f":"SUM(B95:B96)","v":-21934445.075293351},{"$f":"SUM(C95:C96)","v":925500.43114121724},{"$f":"SUM(D95:D96)","v":937085.50420919131},{"$f":"SUM(E95:E96)","v":948655.97764325468},{"$f":"SUM(F95:F96)","v":960211.11360181146},{"$f":"SUM(G95:G96)","v":971750.15650746319},{"$f":"SUM(H95:H96)","v":983272.33265445149},{"$f":"SUM(I95:I96)","v":994776.84980744962},{"$f":"SUM(J95:J96)","v":1006262.8967915084},{"$f":"SUM(K95:K96)","v":1017729.6430729988},{"$f":"SUM(L95:L96)","v":1029176.2383312825},{"$f":"SUM(M95:M96)","v":1040601.8120209845},{"$f":"SUM(N95:N96)","v":1069785.4279561713},{"$f":"SUM(O95:O96)","v":999093.92494875472},{"$f":"SUM(P95:P96)","v":1011291.1045179782},{"$f":"SUM(Q95:Q96)","v":2448610.7591976435},{"$f":"SUM(R95:R96)","v":3870834.950528245},{"$f":"SUM(S95:S96)","v":3902482.6390922726},{"$f":"SUM(T95:T96)","v":3934021.2742460384},{"$f":"SUM(U95:U96)","v":3965446.7981163296},{"$f":"SUM(V95:V96)","v":3996755.057794489},{"$f":"SUM(W95:W96)","v":4020776.3421423868},{"$f":"SUM(X95:X96)","v":4037631.6974024335},{"$f":"SUM(Y95:Y96)","v":4054356.7382961735},{"$f":"SUM(Z95:Z96)","v":4070946.9103017277},{"$f":"SUM(AA95:AA96)","v":3968384.3515987433},{"$f":"SUM(AB95:AB96)","v":3985695.1381402165},{"$f":"SUM(AC95:AC96)","v":4002856.7467412334},{"$f":"SUM(AD95:AD96)","v":4019864.1845732452},{"$f":"SUM(AE95:AE96)","v":4036712.3431115118},{"$f":"SUM(AF95:AF96)","v":4053395.9955785144},{"$f":"SUM(AG95:AG96)","v":4069909.7943308847},{"$f":"SUM(AH95:AH96)","v":4086248.2681885469},{"$f":"SUM(AI95:AI96)","v":4102405.8197048204},{"$f":"SUM(AJ95:AJ96)","v":4118376.7223761342},{"$f":"SUM(AK95:AK96)","v":4134155.1177900448},{"$f":"SUM(AL95:AL96)","v":4149735.012710161},{"$f":"SUM(AM95:AM96)","v":4442249.0764038702},{"$f":"SUM(AN95:AN96)","v":4451274.2857278967},{"$f":"SUM(AO95:AO96)","v":4460082.1757783778},{"$f":"SUM(AP95:AP96)","v":8997163.4331542403}]
["Investment Tax Credit"]
["State",0,{"$f":"I291+K291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal",0,{"$f":"I425+K425","v":12105603.025399288},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B99:B100)","v":0},{"$f":"SUM(C99:C100)","v":12105603.025399288},{"$f":"SUM(D99:D100)","v":0},{"$f":"SUM(E99:E100)","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]
["Production Tax Credit"]
["State",{"$f":"B555","v":0},{"$f":"C555","v":0},0,0,0,0,{"$f":"H555","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP555","v":0}]
["Federal",{"$f":"B561","v":0},{"$f":"C561","v":0},0,0,0,0,{"$f":"H561","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP561","v":0}]
["Total",{"$f":"SUM(B103:B104)","v":0},{"$f":"SUM(C103:C104)","v":0},{"$f":"SUM(D103:D104)","v":0},{"$f":"SUM(E103:E104)","v":0},{"$f":"SUM(F103:F104)","v":0},{"$f":"SUM(G103:G104)","v":0},{"$f":"SUM(H103:H104)","v":0},{"$f":"SUM(I103:I104)","v":0},{"$f":"SUM(J103:J104)","v":0},{"$f":"SUM(K103:K104)","v":0},{"$f":"SUM(L103:L104)","v":0},{"$f":"SUM(M103:M104)","v":0},{"$f":"SUM(N103:N104)","v":0},{"$f":"SUM(O103:O104)","v":0},{"$f":"SUM(P103:P104)","v":0},{"$f":"SUM(Q103:Q104)","v":0},{"$f":"SUM(R103:R104)","v":0},{"$f":"SUM(S103:S104)","v":0},{"$f":"SUM(T103:T104)","v":0},{"$f":"SUM(U103:U104)","v":0},{"$f":"SUM(V103:V104)","v":0},{"$f":"SUM(W103:W104)","v":0},{"$f":"SUM(X103:X104)","v":0},{"$f":"SUM(Y103:Y104)","v":0},{"$f":"SUM(Z103:Z104)","v":0},{"$f":"SUM(AA103:AA104)","v":0},{"$f":"SUM(AB103:AB104)","v":0},{"$f":"SUM(AC103:AC104)","v":0},{"$f":"SUM(AD103:AD104)","v":0},{"$f":"SUM(AE103:AE104)","v":0},{"$f":"SUM(AF103:AF104)","v":0},{"$f":"SUM(AG103:AG104)","v":0},{"$f":"SUM(AH103:AH104)","v":0},{"$f":"SUM(AI103:AI104)","v":0},{"$f":"SUM(AJ103:AJ104)","v":0},{"$f":"SUM(AK103:AK104)","v":0},{"$f":"SUM(AL103:AL104)","v":0},{"$f":"SUM(AM103:AM104)","v":0},{"$f":"SUM(AN103:AN104)","v":0},{"$f":"SUM(AO103:AO104)","v":0},{"$f":"SUM(AP103:AP104)","v":0}]
["Tax Benefit/(Liability)"]
["State",{"$f":"B239","v":0},{"$f":"C239","v":276625.86981534981},{"$f":"D239","v":504163.439788502},256953.95691988844,106003.78175163997,99570.554430629898,{"$f":"H239","v":-15919.561931193066},-131727.1575482272,-139250.01387695395,-147283.23753346104,-155908.87623546412,-165126.11553645381,-142633.73193298039,-130937.4865392284,-162945.75339824884,-187454.2982100299,-202647.6333291207,-217318.48697158764,-228388.85422316799,-230123.77500419054,-231852.37923500352,-235444.68362699513,-238248.9002107782,-239175.84342571808,-201365.14167099277,-175650.15459742455,-201397.19469084844,-217221.20876756735,-218164.43789640613,-230253.41425487789,-242333.50670700616,-243250.07754289376,-244157.17646246785,-245054.49923346358,-245941.73460416362,-246818.56414827204,-201377.92585247839,-170397.07779536431,-200539.36307394429,-218815.36936972811,-440706.65292053996]
["Federal",{"$f":"B278","v":0},{"$f":"C278","v":1663527.3898441263},{"$f":"D278","v":3031855.5947281281},1545227.6591136928,637468.1966246349,598781.10687146976,{"$f":"H278","v":-95734.456522583758},-792159.2247104753,-837398.9470873184,-885707.83298531349,-937579.28754326829,-993008.41297603806,-857747.39703333192,-787410.43041545071,-979896.5079358326,-1127281.9842357705,-1218649.1767928486,-1306874.3557427747,-1373447.5188056873,-1383880.7015024731,-1394275.8987632256,-1415878.711084157,-1432742.2499039068,-1438316.5493282953,-1210936.7383214701,-1056296.1569654213,-1211129.4935272385,-1306289.359997689,-1311961.596986115,-1384660.304814561,-1457305.5880607688,-1462817.511769311,-1468272.4748174772,-1473668.6476630559,-1479004.1585514019,-1484277.0925825629,-1211013.6177401314,-1024706.063287577,-1205970.8061219468,-1315876.0621643194,-2650249.5536994287]
["Total",{"$f":"SUM(B107:B108)","v":0},{"$f":"SUM(C107:C108)","v":1940153.2596594761},{"$f":"SUM(D107:D108)","v":3536019.0345166302},{"$f":"SUM(E107:E108)","v":1802181.6160335813},{"$f":"SUM(F107:F108)","v":743471.97837627493},{"$f":"SUM(G107:G108)","v":698351.6613020997},{"$f":"SUM(H107:H108)","v":-111654.01845377682},{"$f":"SUM(I107:I108)","v":-923886.38225870254},{"$f":"SUM(J107:J108)","v":-976648.96096427238},{"$f":"SUM(K107:K108)","v":-1032991.0705187746},{"$f":"SUM(L107:L108)","v":-1093488.1637787325},{"$f":"SUM(M107:M108)","v":-1158134.5285124918},{"$f":"SUM(N107:N108)","v":-1000381.1289663123},{"$f":"SUM(O107:O108)","v":-918347.91695467907},{"$f":"SUM(P107:P108)","v":-1142842.2613340814},{"$f":"SUM(Q107:Q108)","v":-1314736.2824458005},{"$f":"SUM(R107:R108)","v":-1421296.8101219693},{"$f":"SUM(S107:S108)","v":-1524192.8427143623},{"$f":"SUM(T107:T108)","v":-1601836.3730288553},{"$f":"SUM(U107:U108)","v":-1614004.4765066637},{"$f":"SUM(V107:V108)","v":-1626128.2779982293},{"$f":"SUM(W107:W108)","v":-1651323.3947111522},{"$f":"SUM(X107:X108)","v":-1670991.1501146851},{"$f":"SUM(Y107:Y108)","v":-1677492.3927540134},{"$f":"SUM(Z107:Z108)","v":-1412301.8799924629},{"$f":"SUM(AA107:AA108)","v":-1231946.3115628459},{"$f":"SUM(AB107:AB108)","v":-1412526.688218087},{"$f":"SUM(AC107:AC108)","v":-1523510.5687652563},{"$f":"SUM(AD107:AD108)","v":-1530126.034882521},{"$f":"SUM(AE107:AE108)","v":-1614913.719069439},{"$f":"SUM(AF107:AF108)","v":-1699639.0947677749},{"$f":"SUM(AG107:AG108)","v":-1706067.5893122049},{"$f":"SUM(AH107:AH108)","v":-1712429.6512799449},{"$f":"SUM(AI107:AI108)","v":-1718723.1468965195},{"$f":"SUM(AJ107:AJ108)","v":-1724945.8931555655},{"$f":"SUM(AK107:AK108)","v":-1731095.6567308349},{"$f":"SUM(AL107:AL108)","v":-1412391.5435926099},{"$f":"SUM(AM107:AM108)","v":-1195103.1410829413},{"$f":"SUM(AN107:AN108)","v":-1406510.1691958911},{"$f":"SUM(AO107:AO108)","v":-1534691.4315340475},{"$f":"SUM(AP107:AP108)","v":-3090956.2066199686}]
["Total",{"$f":"B97+B101+B105+B109","v":-21934445.075293351},{"$f":"C97+C101+C105+C109","v":14971256.716199983},4473104.5387258213,2750837.5936768362,1703683.0919780864,1670101.8178095629,871618.31420067465,70890.467548747081,29613.93582723604,-15261.427445775713,-64311.925447450019,-117532.71649150737,69404.29898985906,80746.007994075655,-131551.15681610326,1133874.476751843,2449538.1404062756,2378289.7963779103,2332184.9012171831,2351442.3216096656,2370626.7797962595,2369452.9474312346,2366640.5472877482,2376864.3455421599,2658645.0303092645,2736438.0400358974,2573168.4499221295,2479346.1779759768,2489738.149690724,2421798.6240420728,2353756.9008107395,2363842.2050186796,2373818.616908602,2383682.6728083007,2393430.8292205688,2403059.4610592099,2737343.4691175511,3247145.9353209287,3044764.1165320054,2925390.7442443306,5906207.2265342716]
[]
["Cumulative IRR",{"$f":"ROUND(IF(ISERROR(IRR($B110:B110)),0,IRR($B110:B110)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B110:C110)),0,IRR($B110:C110)),4)","v":-0.3175},{"$f":"ROUND(IF(ISERROR(IRR($B110:D110)),0,IRR($B110:D110)),4)","v":-9.2700000000000005E-2},{"$f":"ROUND(IF(ISERROR(IRR($B110:E110)),0,IRR($B110:E110)),4)","v":8.2000000000000007E-3},{"$f":"ROUND(IF(ISERROR(IRR($B110:F110)),0,IRR($B110:F110)),4)","v":5.4800000000000001E-2},{"$f":"ROUND(IF(ISERROR(IRR($B110:G110)),0,IRR($B110:G110)),4)","v":8.9499999999999996E-2},{"$f":"ROUND(IF(ISERROR(IRR($B110:H110)),0,IRR($B110:H110)),4)","v":0.1037},{"$f":"ROUND(IF(ISERROR(IRR($B110:I110)),0,IRR($B110:I110)),4)","v":0.1046},{"$f":"ROUND(IF(ISERROR(IRR($B110:J110)),0,IRR($B110:J110)),4)","v":0.105},{"$f":"ROUND(IF(ISERROR(IRR($B110:K110)),0,IRR($B110:K110)),4)","v":0.1048},{"$f":"ROUND(IF(ISERROR(IRR($B110:L110)),0,IRR($B110:L110)),4)","v":0.1042},{"$f":"ROUND(IF(ISERROR(IRR($B110:M110)),0,IRR($B110:M110)),4)","v":0.1031},{"$f":"ROUND(IF(ISERROR(IRR($B110:N110)),0,IRR($B110:N110)),4)","v":0.1037},{"$f":"ROUND(IF(ISERROR(IRR($B110:O110)),0,IRR($B110:O110)),4)","v":0.1043},{"$f":"ROUND(IF(ISERROR(IRR($B110:P110)),0,IRR($B110:P110)),4)","v":0.10340000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B110:Q110)),0,IRR($B110:Q110)),4)","v":0.1101},{"$f":"ROUND(IF(ISERROR(IRR($B110:R110)),0,IRR($B110:R110)),4)","v":0.1207},{"$f":"ROUND(IF(ISERROR(IRR($B110:S110)),0,IRR($B110:S110)),4)","v":0.12809999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B110:T110)),0,IRR($B110:T110)),4)","v":0.1336},{"$f":"ROUND(IF(ISERROR(IRR($B110:U110)),0,IRR($B110:U110)),4)","v":0.13789999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B110:V110)),0,IRR($B110:V110)),4)","v":0.1414},{"$f":"ROUND(IF(ISERROR(IRR($B110:W110)),0,IRR($B110:W110)),4)","v":0.14419999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B110:X110)),0,IRR($B110:X110)),4)","v":0.1464},{"$f":"ROUND(IF(ISERROR(IRR($B110:Y110)),0,IRR($B110:Y110)),4)","v":0.14829999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B110:Z110)),0,IRR($B110:Z110)),4)","v":0.15},{"$f":"ROUND(IF(ISERROR(IRR($B110:AA110)),0,IRR($B110:AA110)),4)","v":0.15140000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B110:AB110)),0,IRR($B110:AB110)),4)","v":0.15260000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B110:AC110)),0,IRR($B110:AC110)),4)","v":0.1535},{"$f":"ROUND(IF(ISERROR(IRR($B110:AD110)),0,IRR($B110:AD110)),4)","v":0.1542},{"$f":"ROUND(IF(ISERROR(IRR($B110:AE110)),0,IRR($B110:AE110)),4)","v":0.15490000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B110:AF110)),0,IRR($B110:AF110)),4)","v":0.15540000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B110:AG110)),0,IRR($B110:AG110)),4)","v":0.15579999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B110:AH110)),0,IRR($B110:AH110)),4)","v":0.15620000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B110:AI110)),0,IRR($B110:AI110)),4)","v":0.1565},{"$f":"ROUND(IF(ISERROR(IRR($B110:AJ110)),0,IRR($B110:AJ110)),4)","v":0.15679999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B110:AK110)),0,IRR($B110:AK110)),4)","v":0.15709999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B110:AL110)),0,IRR($B110:AL110)),4)","v":0.1573},{"$f":"ROUND(IF(ISERROR(IRR($B110:AM110)),0,IRR($B110:AM110)),4)","v":0.1575},{"$f":"ROUND(IF(ISERROR(IRR($B110:AN110)),0,IRR($B110:AN110)),4)","v":0.15770000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B110:AO110)),0,IRR($B110:AO110)),4)","v":0.15790000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B110:AP110)),0,IRR($B110:AP110)),4)","v":0.15809999999999999}]
["Cumulative NPV",{"$f":"B110","v":-21934445.075293351},{"$f":"NPV(DiscountRate,$C110:C110)+$B110","v":-8072170.3380711451},{"$f":"NPV(DiscountRate,$C110:D110)+$B110","v":-4237204.1697533987},{"$f":"NPV(DiscountRate,$C110:E110)+$B110","v":-2053500.598082386},{"$f":"NPV(DiscountRate,$C110:F110)+$B110","v":-801242.66577392444},{"$f":"NPV(DiscountRate,$C110:G110)+$B110","v":335400.56876279041},{"$f":"NPV(DiscountRate,$C110:H110)+$B110","v":884667.95660710707},{"$f":"NPV(DiscountRate,$C110:I110)+$B110","v":926031.86353744194},{"$f":"NPV(DiscountRate,$C110:J110)+$B110","v":942031.3516125381},{"$f":"NPV(DiscountRate,$C110:K110)+$B110","v":934396.838295836},{"$f":"NPV(DiscountRate,$C110:L110)+$B110","v":904607.97322238982},{"$f":"NPV(DiscountRate,$C110:M110)+$B110","v":854200.20570778847},{"$f":"NPV(DiscountRate,$C110:N110)+$B110","v":881761.60774584487},{"$f":"NPV(DiscountRate,$C110:O110)+$B110","v":911451.74731083214},{"$f":"NPV(DiscountRate,$C110:P110)+$B110","v":866663.70346869156},{"$f":"NPV(DiscountRate,$C110:Q110)+$B110","v":1224108.2267372496},{"$f":"NPV(DiscountRate,$C110:R110)+$B110","v":1939105.0598489605},{"$f":"NPV(DiscountRate,$C110:S110)+$B110","v":2581882.9493492655},{"$f":"NPV(DiscountRate,$C110:T110)+$B110","v":3165509.9565980732},{"$f":"NPV(DiscountRate,$C110:U110)+$B110","v":3710367.5103066936},{"$f":"NPV(DiscountRate,$C110:V110)+$B110","v":4218981.2363360301},{"$f":"NPV(DiscountRate,$C110:W110)+$B110","v":4689686.6830023527},{"$f":"NPV(DiscountRate,$C110:X110)+$B110","v":5125007.7452368699},{"$f":"NPV(DiscountRate,$C110:Y110)+$B110","v":5529824.0719676502},{"$f":"NPV(DiscountRate,$C110:Z110)+$B110","v":5949090.6313791722},{"$f":"NPV(DiscountRate,$C110:AA110)+$B110","v":6348659.5809092149},{"$f":"NPV(DiscountRate,$C110:AB110)+$B110","v":6696556.4939144365},{"$f":"NPV(DiscountRate,$C110:AC110)+$B110","v":7006937.9535011053},{"$f":"NPV(DiscountRate,$C110:AD110)+$B110","v":7295532.7659658566},{"$f":"NPV(DiscountRate,$C110:AE110)+$B110","v":7555458.4041743428},{"$f":"NPV(DiscountRate,$C110:AF110)+$B110","v":7789368.4864475988},{"$f":"NPV(DiscountRate,$C110:AG110)+$B110","v":8006879.9058025964},{"$f":"NPV(DiscountRate,$C110:AH110)+$B110","v":8209129.3589108214},{"$f":"NPV(DiscountRate,$C110:AI110)+$B110","v":8397175.5358694196},{"$f":"NPV(DiscountRate,$C110:AJ110)+$B110","v":8572004.4234558381},{"$f":"NPV(DiscountRate,$C110:AK110)+$B110","v":8734534.2511841133},{"$f":"NPV(DiscountRate,$C110:AL110)+$B110","v":8905959.2268739641},{"$f":"NPV(DiscountRate,$C110:AM110)+$B110","v":9094247.3187924698},{"$f":"NPV(DiscountRate,$C110:AN110)+$B110","v":9257722.1675271578},{"$f":"NPV(DiscountRate,$C110:AO110)+$B110","v":9403153.3110508174},{"$f":"NPV(DiscountRate,$C110:AP110)+$B110","v":9675021.5419531278}]
[]
["Negative Net Benefit"]
["Years with Negative Net Benefit",{"$f":"SUM(C116:AP116)","v":4},{"$f":"IF(C110<0,1,0)","v":0},{"$f":"IF(D110<0,1,0)","v":0},0,0,0,0,0,0,1,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["First Year with Negative Net Benefit",{"$f":"IF(B116>0,SUM(C117:AP117),\"N/A\")","v":23},{"$f":"IF(AND(B110>=0,C110<0),C$2,0)","v":0},{"$f":"IF(AND(C110>=0,D110<0),D$2,0)","v":0},0,0,0,0,0,0,9,0,0,0,0,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["LCOE"]
["Annual PPA Revenue",{"$f":"SUM(C120:AP120)","v":198754466.95045131},{"$f":"C12","v":4505414.8870301852},4527716.6907209847,4550128.8883400531,4572652.0263373367,4595286.6538677067,4618033.3228043513,4640892.5877522342,4663865.0060616061,4686951.1378416121,4710151.5459739277,4733466.7961264998,4756897.4567673244,4780444.0991783235,4804107.2974692564,4827887.6285917303,4851785.6723532574,4875802.0114314072,4899937.2313879933,4924191.9206833635,4948566.670690746,4973062.0757106664,4997678.7329854323,5022417.2427137122,5047278.2080651447,5072262.2351950677,5097369.9332592841,5122601.9144289168,5147958.7939053383,5173441.189935171,5199049.7238253513,5224785.0199582865,5250647.7058070786,5276638.4119508239,5302757.7720899815,5329006.4230618272,5355385.004855982,5381894.1606300203,5408534.5367251383,5435306.782681928,5462211.5512562022]
["Generation (kWh)",{"$f":"SUM(C121:AP121)","v":588224217.44537127},{"$f":"C5","v":16188480},16107537.6,16026999.912,15946864.91244,15867130.587877801,15787794.934938412,15708855.96026372,15630311.680462401,15552160.12206009,15474399.321449788,15397027.324842541,15320042.188218327,15243441.977277236,15167224.767390851,15091388.643553898,15015931.700336127,14940852.041834446,14866147.781625275,14791817.042717148,14717857.957503561,14644268.667716045,14571047.324377464,14498192.087755578,14425701.127316799,14353572.621680215,14281804.758571815,14210395.734778956,14139343.75610506,14068647.037324537,13998303.802137915,13928312.283127224,13858670.721711587,13789377.368103029,13720430.481262514,13651828.328856202,13583569.187211921,13515651.341275861,13448073.084569484,13380832.719146635,13313928.555550903]
[]
["NPV - Annual Payments ($)",{"$f":"NPV(DiscountRate,C120:AP120)","v":56665417.848088652}]
["NPV - Generation (kWh)",{"$f":"NPV(DiscountRate,C121:AP121)","v":183278725.94683611}]
["LCOE ($/kWh)",{"$f":"B123/B124","v":0.30917618810011621}]
[]
["Partner Returns"]
["Tax Investor: Pre-Tax"]
["Equity Investment",{"$f":"B138","v":-21495756.173787482},{"$f":"C138","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]
["Operating Cash Distributions/(Contributions)",{"$f":"B139","v":0},{"$f":"C139","v":906990.42251839291},918343.79412500747,929682.85809038952,941006.89132977522,952315.15337731387,963606.88600136247,974881.31281130062,986137.63885567826,101772.96430729989,102917.62383312825,104060.18120209845,106978.54279561713,99909.392494875472,101129.11045179782,244861.07591976435,387083.4950528245,390248.26390922727,393402.12742460385,396544.67981163296,399675.5057794489,402077.63421423873,403763.16974024335,405435.67382961739,407094.69103017281,396838.43515987438,398569.51381402166,400285.67467412335,401986.41845732456,403671.2343111512,405339.59955785144,406990.97943308851,408624.82681885472,410240.58197048208,411837.67223761347,413415.51177900448,414973.50127101614,444224.90764038707,445127.42857278971,446008.21757783782,899716.34331542405]
["Total",{"$f":"SUM(B129:B130)","v":-21495756.173787482},{"$f":"SUM(C129:C130)","v":906990.42251839291},{"$f":"SUM(D129:D130)","v":918343.79412500747},{"$f":"SUM(E129:E130)","v":929682.85809038952},{"$f":"SUM(F129:F130)","v":941006.89132977522},{"$f":"SUM(G129:G130)","v":952315.15337731387},{"$f":"SUM(H129:H130)","v":963606.88600136247},{"$f":"SUM(I129:I130)","v":974881.31281130062},{"$f":"SUM(J129:J130)","v":986137.63885567826},{"$f":"SUM(K129:K130)","v":101772.96430729989},{"$f":"SUM(L129:L130)","v":102917.62383312825},{"$f":"SUM(M129:M130)","v":104060.18120209845},{"$f":"SUM(N129:N130)","v":106978.54279561713},{"$f":"SUM(O129:O130)","v":99909.392494875472},{"$f":"SUM(P129:P130)","v":101129.11045179782},{"$f":"SUM(Q129:Q130)","v":244861.07591976435},{"$f":"SUM(R129:R130)","v":387083.4950528245},{"$f":"SUM(S129:S130)","v":390248.26390922727},{"$f":"SUM(T129:T130)","v":393402.12742460385},{"$f":"SUM(U129:U130)","v":396544.67981163296},{"$f":"SUM(V129:V130)","v":399675.5057794489},{"$f":"SUM(W129:W130)","v":402077.63421423873},{"$f":"SUM(X129:X130)","v":403763.16974024335},{"$f":"SUM(Y129:Y130)","v":405435.67382961739},{"$f":"SUM(Z129:Z130)","v":407094.69103017281},{"$f":"SUM(AA129:AA130)","v":396838.43515987438},{"$f":"SUM(AB129:AB130)","v":398569.51381402166},{"$f":"SUM(AC129:AC130)","v":400285.67467412335},{"$f":"SUM(AD129:AD130)","v":401986.41845732456},{"$f":"SUM(AE129:AE130)","v":403671.2343111512},{"$f":"SUM(AF129:AF130)","v":405339.59955785144},{"$f":"SUM(AG129:AG130)","v":406990.97943308851},{"$f":"SUM(AH129:AH130)","v":408624.82681885472},{"$f":"SUM(AI129:AI130)","v":410240.58197048208},{"$f":"SUM(AJ129:AJ130)","v":411837.67223761347},{"$f":"SUM(AK129:AK130)","v":413415.51177900448},{"$f":"SUM(AL129:AL130)","v":414973.50127101614},{"$f":"SUM(AM129:AM130)","v":444224.90764038707},{"$f":"SUM(AN129:AN130)","v":445127.42857278971},{"$f":"SUM(AO129:AO130)","v":446008.21757783782},{"$f":"SUM(AP129:AP130)","v":899716.34331542405}]
[]
["Cumulative IRR",{"$f":"ROUND(IF(ISERROR(IRR($B131:B131)),0,IRR($B131:B131)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B131:C131)),0,IRR($B131:C131)),4)","v":-0.95779999999999998},{"$f":"ROUND(IF(ISERROR(IRR($B131:D131)),0,IRR($B131:D131)),4)","v":-0.77110000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B131:E131)),0,IRR($B131:E131)),4)","v":-0.59250000000000003},{"$f":"ROUND(IF(ISERROR(IRR($B131:F131)),0,IRR($B131:F131)),4)","v":-0.45760000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B131:G131)),0,IRR($B131:G131)),4)","v":-0.35849999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B131:H131)),0,IRR($B131:H131)),4)","v":-0.2848},{"$f":"ROUND(IF(ISERROR(IRR($B131:I131)),0,IRR($B131:I131)),4)","v":-0.22889999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B131:J131)),0,IRR($B131:J131)),4)","v":-0.18540000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B131:K131)),0,IRR($B131:K131)),4)","v":-0.1812},{"$f":"ROUND(IF(ISERROR(IRR($B131:L131)),0,IRR($B131:L131)),4)","v":-0.17630000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B131:M131)),0,IRR($B131:M131)),4)","v":-0.17069999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B131:N131)),0,IRR($B131:N131)),4)","v":-0.16450000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B131:O131)),0,IRR($B131:O131)),4)","v":-0.15840000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B131:P131)),0,IRR($B131:P131)),4)","v":-0.152},{"$f":"ROUND(IF(ISERROR(IRR($B131:Q131)),0,IRR($B131:Q131)),4)","v":-0.1376},{"$f":"ROUND(IF(ISERROR(IRR($B131:R131)),0,IRR($B131:R131)),4)","v":-0.1197},{"$f":"ROUND(IF(ISERROR(IRR($B131:S131)),0,IRR($B131:S131)),4)","v":-0.1056},{"$f":"ROUND(IF(ISERROR(IRR($B131:T131)),0,IRR($B131:T131)),4)","v":-9.4E-2},{"$f":"ROUND(IF(ISERROR(IRR($B131:U131)),0,IRR($B131:U131)),4)","v":-8.4099999999999994E-2},{"$f":"ROUND(IF(ISERROR(IRR($B131:V131)),0,IRR($B131:V131)),4)","v":-7.5600000000000001E-2},{"$f":"ROUND(IF(ISERROR(IRR($B131:W131)),0,IRR($B131:W131)),4)","v":-6.8099999999999994E-2},{"$f":"ROUND(IF(ISERROR(IRR($B131:X131)),0,IRR($B131:X131)),4)","v":-6.1499999999999999E-2},{"$f":"ROUND(IF(ISERROR(IRR($B131:Y131)),0,IRR($B131:Y131)),4)","v":-5.5599999999999997E-2},{"$f":"ROUND(IF(ISERROR(IRR($B131:Z131)),0,IRR($B131:Z131)),4)","v":-5.04E-2},{"$f":"ROUND(IF(ISERROR(IRR($B131:AA131)),0,IRR($B131:AA131)),4)","v":-4.5699999999999998E-2},{"$f":"ROUND(IF(ISERROR(IRR($B131:AB131)),0,IRR($B131:AB131)),4)","v":-4.1599999999999998E-2},{"$f":"ROUND(IF(ISERROR(IRR($B131:AC131)),0,IRR($B131:AC131)),4)","v":-3.7699999999999997E-2},{"$f":"ROUND(IF(ISERROR(IRR($B131:AD131)),0,IRR($B131:AD131)),4)","v":-3.4200000000000001E-2},{"$f":"ROUND(IF(ISERROR(IRR($B131:AE131)),0,IRR($B131:AE131)),4)","v":-3.1E-2},{"$f":"ROUND(IF(ISERROR(IRR($B131:AF131)),0,IRR($B131:AF131)),4)","v":-2.8000000000000001E-2},{"$f":"ROUND(IF(ISERROR(IRR($B131:AG131)),0,IRR($B131:AG131)),4)","v":-2.53E-2},{"$f":"ROUND(IF(ISERROR(IRR($B131:AH131)),0,IRR($B131:AH131)),4)","v":-2.2800000000000001E-2},{"$f":"ROUND(IF(ISERROR(IRR($B131:AI131)),0,IRR($B131:AI131)),4)","v":-2.0400000000000001E-2},{"$f":"ROUND(IF(ISERROR(IRR($B131:AJ131)),0,IRR($B131:AJ131)),4)","v":-1.8200000000000001E-2},{"$f":"ROUND(IF(ISERROR(IRR($B131:AK131)),0,IRR($B131:AK131)),4)","v":-1.6199999999999999E-2},{"$f":"ROUND(IF(ISERROR(IRR($B131:AL131)),0,IRR($B131:AL131)),4)","v":-1.43E-2},{"$f":"ROUND(IF(ISERROR(IRR($B131:AM131)),0,IRR($B131:AM131)),4)","v":-1.24E-2},{"$f":"ROUND(IF(ISERROR(IRR($B131:AN131)),0,IRR($B131:AN131)),4)","v":-1.0699999999999999E-2},{"$f":"ROUND(IF(ISERROR(IRR($B131:AO131)),0,IRR($B131:AO131)),4)","v":-9.1000000000000004E-3},{"$f":"ROUND(IF(ISERROR(IRR($B131:AP131)),0,IRR($B131:AP131)),4)","v":-6.1000000000000004E-3}]
["Cumulative NPV",{"$f":"B131","v":-21495756.173787482},{"$f":"NPV(DiscountRate,$C131:C131)+$B$131","v":-20655950.227011193},{"$f":"NPV(DiscountRate,$C131:D131)+$B$131","v":-19868618.441924594},{"$f":"NPV(DiscountRate,$C131:E131)+$B$131","v":-19130606.215248663},{"$f":"NPV(DiscountRate,$C131:F131)+$B$131","v":-18438938.058434092},{"$f":"NPV(DiscountRate,$C131:G131)+$B$131","v":-17790808.36676487},{"$f":"NPV(DiscountRate,$C131:H131)+$B$131","v":-17183572.574951403},{"$f":"NPV(DiscountRate,$C131:I131)+$B$131","v":-16614738.69240547},{"$f":"NPV(DiscountRate,$C131:J131)+$B$131","v":-16081959.210295498},{"$f":"NPV(DiscountRate,$C131:K131)+$B$131","v":-16031047.390018865},{"$f":"NPV(DiscountRate,$C131:L131)+$B$131","v":-15983376.616850212},{"$f":"NPV(DiscountRate,$C131:M131)+$B$131","v":-15938746.98879306},{"$f":"NPV(DiscountRate,$C131:N131)+$B$131","v":-15896264.337569021},{"$f":"NPV(DiscountRate,$C131:O131)+$B$131","v":-15859527.861293394},{"$f":"NPV(DiscountRate,$C131:P131)+$B$131","v":-15825097.339036845},{"$f":"NPV(DiscountRate,$C131:Q131)+$B$131","v":-15747906.915984116},{"$f":"NPV(DiscountRate,$C131:R131)+$B$131","v":-15634920.933627997},{"$f":"NPV(DiscountRate,$C131:S131)+$B$131","v":-15529448.944537871},{"$f":"NPV(DiscountRate,$C131:T131)+$B$131","v":-15431000.44409766},{"$f":"NPV(DiscountRate,$C131:U131)+$B$131","v":-15339116.257871721},{"$f":"NPV(DiscountRate,$C131:V131)+$B$131","v":-15253366.594563432},{"$f":"NPV(DiscountRate,$C131:W131)+$B$131","v":-15173491.56154683},{"$f":"NPV(DiscountRate,$C131:X131)+$B$131","v":-15099223.159383293},{"$f":"NPV(DiscountRate,$C131:Y131)+$B$131","v":-15030171.267333522},{"$f":"NPV(DiscountRate,$C131:Z131)+$B$131","v":-14965972.704337295},{"$f":"NPV(DiscountRate,$C131:AA131)+$B$131","v":-14908027.187446332},{"$f":"NPV(DiscountRate,$C131:AB131)+$B$131","v":-14854139.886178479},{"$f":"NPV(DiscountRate,$C131:AC131)+$B$131","v":-14804029.396138554},{"$f":"NPV(DiscountRate,$C131:AD131)+$B$131","v":-14757433.65470989},{"$f":"NPV(DiscountRate,$C131:AE131)+$B$131","v":-14714108.622577529},{"$f":"NPV(DiscountRate,$C131:AF131)+$B$131","v":-14673827.054396665},{"$f":"NPV(DiscountRate,$C131:AG131)+$B$131","v":-14636377.352630097},{"$f":"NPV(DiscountRate,$C131:AH131)+$B$131","v":-14601562.498975364},{"$f":"NPV(DiscountRate,$C131:AI131)+$B$131","v":-14569199.058173098},{"$f":"NPV(DiscountRate,$C131:AJ131)+$B$131","v":-14539116.249334654},{"$f":"NPV(DiscountRate,$C131:AK131)+$B$131","v":-14511155.08025063},{"$f":"NPV(DiscountRate,$C131:AL131)+$B$131","v":-14485167.54044429},{"$f":"NPV(DiscountRate,$C131:AM131)+$B$131","v":-14459408.839755028},{"$f":"NPV(DiscountRate,$C131:AN131)+$B$131","v":-14435509.734186063},{"$f":"NPV(DiscountRate,$C131:AO131)+$B$131","v":-14413337.145710178},{"$f":"NPV(DiscountRate,$C131:AP131)+$B$131","v":-14371922.362721842}]
[]
["Tax Investor: After-Tax"]
["Cash"]
["Equity Investment",{"$f":"-'Inputs & Results'!$C$210","v":-21495756.173787482},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Operating Cash Distributions/(Contributions)",0,{"$f":"IF(B$156<LPFFlipTarget,LPFTEPreFlipCash*C96,LPFTEPostFlipCash*C96)","v":906990.42251839291},918343.79412500747,929682.85809038952,941006.89132977522,952315.15337731387,963606.88600136247,974881.31281130062,986137.63885567826,101772.96430729989,102917.62383312825,104060.18120209845,106978.54279561713,99909.392494875472,101129.11045179782,244861.07591976435,387083.4950528245,390248.26390922727,393402.12742460385,396544.67981163296,399675.5057794489,402077.63421423873,403763.16974024335,405435.67382961739,407094.69103017281,396838.43515987438,398569.51381402166,400285.67467412335,401986.41845732456,403671.2343111512,405339.59955785144,406990.97943308851,408624.82681885472,410240.58197048208,411837.67223761347,413415.51177900448,414973.50127101614,444224.90764038707,445127.42857278971,446008.21757783782,899716.34331542405]
["Total ",{"$f":"SUM(B138:B139)","v":-21495756.173787482},{"$f":"SUM(C138:C139)","v":906990.42251839291},{"$f":"SUM(D138:D139)","v":918343.79412500747},{"$f":"SUM(E138:E139)","v":929682.85809038952},{"$f":"SUM(F138:F139)","v":941006.89132977522},{"$f":"SUM(G138:G139)","v":952315.15337731387},{"$f":"SUM(H138:H139)","v":963606.88600136247},{"$f":"SUM(I138:I139)","v":974881.31281130062},{"$f":"SUM(J138:J139)","v":986137.63885567826},{"$f":"SUM(K138:K139)","v":101772.96430729989},{"$f":"SUM(L138:L139)","v":102917.62383312825},{"$f":"SUM(M138:M139)","v":104060.18120209845},{"$f":"SUM(N138:N139)","v":106978.54279561713},{"$f":"SUM(O138:O139)","v":99909.392494875472},{"$f":"SUM(P138:P139)","v":101129.11045179782},{"$f":"SUM(Q138:Q139)","v":244861.07591976435},{"$f":"SUM(R138:R139)","v":387083.4950528245},{"$f":"SUM(S138:S139)","v":390248.26390922727},{"$f":"SUM(T138:T139)","v":393402.12742460385},{"$f":"SUM(U138:U139)","v":396544.67981163296},{"$f":"SUM(V138:V139)","v":399675.5057794489},{"$f":"SUM(W138:W139)","v":402077.63421423873},{"$f":"SUM(X138:X139)","v":403763.16974024335},{"$f":"SUM(Y138:Y139)","v":405435.67382961739},{"$f":"SUM(Z138:Z139)","v":407094.69103017281},{"$f":"SUM(AA138:AA139)","v":396838.43515987438},{"$f":"SUM(AB138:AB139)","v":398569.51381402166},{"$f":"SUM(AC138:AC139)","v":400285.67467412335},{"$f":"SUM(AD138:AD139)","v":401986.41845732456},{"$f":"SUM(AE138:AE139)","v":403671.2343111512},{"$f":"SUM(AF138:AF139)","v":405339.59955785144},{"$f":"SUM(AG138:AG139)","v":406990.97943308851},{"$f":"SUM(AH138:AH139)","v":408624.82681885472},{"$f":"SUM(AI138:AI139)","v":410240.58197048208},{"$f":"SUM(AJ138:AJ139)","v":411837.67223761347},{"$f":"SUM(AK138:AK139)","v":413415.51177900448},{"$f":"SUM(AL138:AL139)","v":414973.50127101614},{"$f":"SUM(AM138:AM139)","v":444224.90764038707},{"$f":"SUM(AN138:AN139)","v":445127.42857278971},{"$f":"SUM(AO138:AO139)","v":446008.21757783782},{"$f":"SUM(AP138:AP139)","v":899716.34331542405}]
["Investment Tax Credit"]
["State",0,{"$f":"IF(B$156<LPFFlipTarget,LPFTEPreFlipTax*C99,LPFTEPostFlipTax*C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal",0,{"$f":"IF(B$156<LPFFlipTarget,LPFTEPreFlipTax*C100,LPFTEPostFlipTax*C100)","v":11863490.964891301},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B142:B143)","v":0},{"$f":"SUM(C142:C143)","v":11863490.964891301},{"$f":"SUM(D142:D143)","v":0},{"$f":"SUM(E142:E143)","v":0},{"$f":"SUM(F142:F143)","v":0},{"$f":"SUM(G142:G143)","v":0},{"$f":"SUM(H142:H143)","v":0},{"$f":"SUM(I142:I143)","v":0},{"$f":"SUM(J142:J143)","v":0},{"$f":"SUM(K142:K143)","v":0},{"$f":"SUM(L142:L143)","v":0},{"$f":"SUM(M142:M143)","v":0},{"$f":"SUM(N142:N143)","v":0},{"$f":"SUM(O142:O143)","v":0},{"$f":"SUM(P142:P143)","v":0},{"$f":"SUM(Q142:Q143)","v":0},{"$f":"SUM(R142:R143)","v":0},{"$f":"SUM(S142:S143)","v":0},{"$f":"SUM(T142:T143)","v":0},{"$f":"SUM(U142:U143)","v":0},{"$f":"SUM(V142:V143)","v":0},{"$f":"SUM(W142:W143)","v":0},{"$f":"SUM(X142:X143)","v":0},{"$f":"SUM(Y142:Y143)","v":0},{"$f":"SUM(Z142:Z143)","v":0},{"$f":"SUM(AA142:AA143)","v":0},{"$f":"SUM(AB142:AB143)","v":0},{"$f":"SUM(AC142:AC143)","v":0},{"$f":"SUM(AD142:AD143)","v":0},{"$f":"SUM(AE142:AE143)","v":0},{"$f":"SUM(AF142:AF143)","v":0},{"$f":"SUM(AG142:AG143)","v":0},{"$f":"SUM(AH142:AH143)","v":0},{"$f":"SUM(AI142:AI143)","v":0},{"$f":"SUM(AJ142:AJ143)","v":0},{"$f":"SUM(AK142:AK143)","v":0},{"$f":"SUM(AL142:AL143)","v":0},{"$f":"SUM(AM142:AM143)","v":0},{"$f":"SUM(AN142:AN143)","v":0},{"$f":"SUM(AO142:AO143)","v":0},{"$f":"SUM(AP142:AP143)","v":0}]
["Production Tax Credit"]
["State",{"$f":"B579","v":0},{"$f":"IF(B$156<LPFFlipTarget,LPFTEPreFlipTax*C103,LPFTEPostFlipTax*C103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal",{"$f":"B585","v":0},{"$f":"IF(B$156<LPFFlipTarget,LPFTEPreFlipTax*C104,LPFTEPostFlipTax*C104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B146:B147)","v":0},{"$f":"SUM(C146:C147)","v":0},{"$f":"SUM(D146:D147)","v":0},{"$f":"SUM(E146:E147)","v":0},{"$f":"SUM(F146:F147)","v":0},{"$f":"SUM(G146:G147)","v":0},{"$f":"SUM(H146:H147)","v":0},{"$f":"SUM(I146:I147)","v":0},{"$f":"SUM(J146:J147)","v":0},{"$f":"SUM(K146:K147)","v":0},{"$f":"SUM(L146:L147)","v":0},{"$f":"SUM(M146:M147)","v":0},{"$f":"SUM(N146:N147)","v":0},{"$f":"SUM(O146:O147)","v":0},{"$f":"SUM(P146:P147)","v":0},{"$f":"SUM(Q146:Q147)","v":0},{"$f":"SUM(R146:R147)","v":0},{"$f":"SUM(S146:S147)","v":0},{"$f":"SUM(T146:T147)","v":0},{"$f":"SUM(U146:U147)","v":0},{"$f":"SUM(V146:V147)","v":0},{"$f":"SUM(W146:W147)","v":0},{"$f":"SUM(X146:X147)","v":0},{"$f":"SUM(Y146:Y147)","v":0},{"$f":"SUM(Z146:Z147)","v":0},{"$f":"SUM(AA146:AA147)","v":0},{"$f":"SUM(AB146:AB147)","v":0},{"$f":"SUM(AC146:AC147)","v":0},{"$f":"SUM(AD146:AD147)","v":0},{"$f":"SUM(AE146:AE147)","v":0},{"$f":"SUM(AF146:AF147)","v":0},{"$f":"SUM(AG146:AG147)","v":0},{"$f":"SUM(AH146:AH147)","v":0},{"$f":"SUM(AI146:AI147)","v":0},{"$f":"SUM(AJ146:AJ147)","v":0},{"$f":"SUM(AK146:AK147)","v":0},{"$f":"SUM(AL146:AL147)","v":0},{"$f":"SUM(AM146:AM147)","v":0},{"$f":"SUM(AN146:AN147)","v":0},{"$f":"SUM(AO146:AO147)","v":0},{"$f":"SUM(AP146:AP147)","v":0}]
["Share of Project Tax Benefit/(Liability)"]
["State",0,{"$f":"IF(B$156<LPFFlipTarget,LPFTEPreFlipTax*C107,LPFTEPostFlipTax*C107)","v":271093.35241904279},494080.17099273193,251814.87778149068,103883.70611660717,97579.143342017298,-15601.170692569205,-129092.61439726266,-136465.01359941487,-14728.323753346105,-15590.887623546412,-16512.611553645384,-14263.373193298039,-13093.748653922841,-16294.575339824885,-18745.429821002992,-20264.763332912073,-21731.848697158766,-22838.885422316802,-23012.377500419054,-23185.237923500354,-23544.468362699514,-23824.890021077823,-23917.584342571809,-20136.514167099278,-17565.015459742455,-20139.719469084845,-21722.120876756737,-21816.443789640616,-23025.34142548779,-24233.350670700616,-24325.007754289378,-24415.717646246787,-24505.449923346358,-24594.173460416365,-24681.856414827205,-20137.79258524784,-17039.707779536431,-20053.93630739443,-21881.536936972814,-44070.665292054]
["Federal",0,{"$f":"IF(B$156<LPFFlipTarget,LPFTEPreFlipTax*C108,LPFTEPostFlipTax*C108)","v":1630256.8420472438},2971218.4828335652,1514323.1059314189,624718.83269214223,586805.48473404034,-93819.767392132082,-776316.04021626583,-820650.968145572,-88570.783298531358,-93757.928754326829,-99300.841297603809,-85774.739703333194,-78741.043041545083,-97989.650793583263,-112728.19842357707,-121864.91767928487,-130687.43557427748,-137344.75188056874,-138388.07015024731,-139427.58987632257,-141587.87110841571,-143274.22499039068,-143831.65493282952,-121093.67383214702,-105629.61569654214,-121112.94935272385,-130628.9359997689,-131196.1596986115,-138466.03048145611,-145730.55880607688,-146281.75117693111,-146827.24748174773,-147366.8647663056,-147900.41585514019,-148427.70925825631,-121101.36177401314,-102470.60632875771,-120597.08061219468,-131587.60621643194,-265024.95536994288]
["Total",{"$f":"SUM(B150:B151)","v":0},{"$f":"SUM(C150:C151)","v":1901350.1944662866},{"$f":"SUM(D150:D151)","v":3465298.6538262973},{"$f":"SUM(E150:E151)","v":1766137.9837129097},{"$f":"SUM(F150:F151)","v":728602.53880874941},{"$f":"SUM(G150:G151)","v":684384.62807605765},{"$f":"SUM(H150:H151)","v":-109420.93808470128},{"$f":"SUM(I150:I151)","v":-905408.65461352852},{"$f":"SUM(J150:J151)","v":-957115.98174498684},{"$f":"SUM(K150:K151)","v":-103299.10705187746},{"$f":"SUM(L150:L151)","v":-109348.81637787324},{"$f":"SUM(M150:M151)","v":-115813.4528512492},{"$f":"SUM(N150:N151)","v":-100038.11289663124},{"$f":"SUM(O150:O151)","v":-91834.791695467924},{"$f":"SUM(P150:P151)","v":-114284.22613340814},{"$f":"SUM(Q150:Q151)","v":-131473.62824458006},{"$f":"SUM(R150:R151)","v":-142129.68101219693},{"$f":"SUM(S150:S151)","v":-152419.28427143625},{"$f":"SUM(T150:T151)","v":-160183.63730288553},{"$f":"SUM(U150:U151)","v":-161400.44765066635},{"$f":"SUM(V150:V151)","v":-162612.82779982293},{"$f":"SUM(W150:W151)","v":-165132.33947111524},{"$f":"SUM(X150:X151)","v":-167099.1150114685},{"$f":"SUM(Y150:Y151)","v":-167749.23927540134},{"$f":"SUM(Z150:Z151)","v":-141230.18799924629},{"$f":"SUM(AA150:AA151)","v":-123194.63115628459},{"$f":"SUM(AB150:AB151)","v":-141252.66882180871},{"$f":"SUM(AC150:AC151)","v":-152351.05687652563},{"$f":"SUM(AD150:AD151)","v":-153012.60348825212},{"$f":"SUM(AE150:AE151)","v":-161491.37190694391},{"$f":"SUM(AF150:AF151)","v":-169963.90947677748},{"$f":"SUM(AG150:AG151)","v":-170606.75893122048},{"$f":"SUM(AH150:AH151)","v":-171242.96512799451},{"$f":"SUM(AI150:AI151)","v":-171872.31468965195},{"$f":"SUM(AJ150:AJ151)","v":-172494.58931555657},{"$f":"SUM(AK150:AK151)","v":-173109.5656730835},{"$f":"SUM(AL150:AL151)","v":-141239.15435926098},{"$f":"SUM(AM150:AM151)","v":-119510.31410829414},{"$f":"SUM(AN150:AN151)","v":-140651.01691958911},{"$f":"SUM(AO150:AO151)","v":-153469.14315340476},{"$f":"SUM(AP150:AP151)","v":-309095.62066199689}]
["Total",{"$f":"B140+B144+B148+B152","v":-21495756.173787482},{"$f":"C140+C144+C148+C152","v":14671831.581875982},{"$f":"D140+D144+D148+D152","v":4383642.4479513047},{"$f":"E140+E144+E148+E152","v":2695820.8418032993},{"$f":"F140+F144+F148+F152","v":1669609.4301385246},{"$f":"G140+G144+G148+G152","v":1636699.7814533715},{"$f":"H140+H144+H148+H152","v":854185.94791666116},{"$f":"I140+I144+I148+I152","v":69472.658197772107},{"$f":"J140+J144+J148+J152","v":29021.65711069142},{"$f":"K140+K144+K148+K152","v":-1526.1427445775771},{"$f":"L140+L144+L148+L152","v":-6431.1925447449903},{"$f":"M140+M144+M148+M152","v":-11753.271649150745},{"$f":"N140+N144+N148+N152","v":6940.4298989858944},{"$f":"O140+O144+O148+O152","v":8074.600799407548},{"$f":"P140+P144+P148+P152","v":-13155.115681610318},{"$f":"Q140+Q144+Q148+Q152","v":113387.44767518429},{"$f":"R140+R144+R148+R152","v":244953.81404062756},{"$f":"S140+S144+S148+S152","v":237828.97963779102},{"$f":"T140+T144+T148+T152","v":233218.49012171832},{"$f":"U140+U144+U148+U152","v":235144.23216096661},{"$f":"V140+V144+V148+V152","v":237062.67797962597},{"$f":"W140+W144+W148+W152","v":236945.29474312349},{"$f":"X140+X144+X148+X152","v":236664.05472877485},{"$f":"Y140+Y144+Y148+Y152","v":237686.43455421604},{"$f":"Z140+Z144+Z148+Z152","v":265864.50303092651},{"$f":"AA140+AA144+AA148+AA152","v":273643.80400358979},{"$f":"AB140+AB144+AB148+AB152","v":257316.84499221295},{"$f":"AC140+AC144+AC148+AC152","v":247934.61779759772},{"$f":"AD140+AD144+AD148+AD152","v":248973.81496907244},{"$f":"AE140+AE144+AE148+AE152","v":242179.86240420729},{"$f":"AF140+AF144+AF148+AF152","v":235375.69008107396},{"$f":"AG140+AG144+AG148+AG152","v":236384.22050186803},{"$f":"AH140+AH144+AH148+AH152","v":237381.86169086021},{"$f":"AI140+AI144+AI148+AI152","v":238368.26728083013},{"$f":"AJ140+AJ144+AJ148+AJ152","v":239343.0829220569},{"$f":"AK140+AK144+AK148+AK152","v":240305.94610592097},{"$f":"AL140+AL144+AL148+AL152","v":273734.34691175516},{"$f":"AM140+AM144+AM148+AM152","v":324714.59353209293},{"$f":"AN140+AN144+AN148+AN152","v":304476.41165320063},{"$f":"AO140+AO144+AO148+AO152","v":292539.07442443306},{"$f":"AP140+AP144+AP148+AP152","v":590620.72265342716}]
[]
["Cumulative IRR",{"$f":"ROUND(IF(ISERROR(IRR($B$153:B153)),0,IRR($B$153:B153)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B$153:C153)),0,IRR($B$153:C153)),4)","v":-0.3175},{"$f":"ROUND(IF(ISERROR(IRR($B$153:D153)),0,IRR($B$153:D153)),4)","v":-9.2700000000000005E-2},{"$f":"ROUND(IF(ISERROR(IRR($B$153:E153)),0,IRR($B$153:E153)),4)","v":8.2000000000000007E-3},{"$f":"ROUND(IF(ISERROR(IRR($B$153:F153)),0,IRR($B$153:F153)),4)","v":5.4800000000000001E-2},{"$f":"ROUND(IF(ISERROR(IRR($B$153:G153)),0,IRR($B$153:G153)),4)","v":8.9499999999999996E-2},{"$f":"ROUND(IF(ISERROR(IRR($B$153:H153)),0,IRR($B$153:H153)),4)","v":0.1037},{"$f":"ROUND(IF(ISERROR(IRR($B$153:I153)),0,IRR($B$153:I153)),4)","v":0.1046},{"$f":"ROUND(IF(ISERROR(IRR($B$153:J153)),0,IRR($B$153:J153)),4)","v":0.105},{"$f":"ROUND(IF(ISERROR(IRR($B$153:K153)),0,IRR($B$153:K153)),4)","v":0.105},{"$f":"ROUND(IF(ISERROR(IRR($B$153:L153)),0,IRR($B$153:L153)),4)","v":0.10489999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B$153:M153)),0,IRR($B$153:M153)),4)","v":0.1048},{"$f":"ROUND(IF(ISERROR(IRR($B$153:N153)),0,IRR($B$153:N153)),4)","v":0.10489999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B$153:O153)),0,IRR($B$153:O153)),4)","v":0.10489999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B$153:P153)),0,IRR($B$153:P153)),4)","v":0.1048},{"$f":"ROUND(IF(ISERROR(IRR($B$153:Q153)),0,IRR($B$153:Q153)),4)","v":0.1056},{"$f":"ROUND(IF(ISERROR(IRR($B$153:R153)),0,IRR($B$153:R153)),4)","v":0.1069},{"$f":"ROUND(IF(ISERROR(IRR($B$153:S153)),0,IRR($B$153:S153)),4)","v":0.1081},{"$f":"ROUND(IF(ISERROR(IRR($B$153:T153)),0,IRR($B$153:T153)),4)","v":0.1091},{"$f":"ROUND(IF(ISERROR(IRR($B$153:U153)),0,IRR($B$153:U153)),4)","v":0.1099},{"$f":"ROUND(IF(ISERROR(IRR($B$153:V153)),0,IRR($B$153:V153)),4)","v":0.11070000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B$153:W153)),0,IRR($B$153:W153)),4)","v":0.1114},{"$f":"ROUND(IF(ISERROR(IRR($B$153:X153)),0,IRR($B$153:X153)),4)","v":0.112},{"$f":"ROUND(IF(ISERROR(IRR($B$153:Y153)),0,IRR($B$153:Y153)),4)","v":0.1125},{"$f":"ROUND(IF(ISERROR(IRR($B$153:Z153)),0,IRR($B$153:Z153)),4)","v":0.113},{"$f":"ROUND(IF(ISERROR(IRR($B$153:AA153)),0,IRR($B$153:AA153)),4)","v":0.1135},{"$f":"ROUND(IF(ISERROR(IRR($B$153:AB153)),0,IRR($B$153:AB153)),4)","v":0.1139},{"$f":"ROUND(IF(ISERROR(IRR($B$153:AC153)),0,IRR($B$153:AC153)),4)","v":0.1143},{"$f":"ROUND(IF(ISERROR(IRR($B$153:AD153)),0,IRR($B$153:AD153)),4)","v":0.11459999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B$153:AE153)),0,IRR($B$153:AE153)),4)","v":0.1148},{"$f":"ROUND(IF(ISERROR(IRR($B$153:AF153)),0,IRR($B$153:AF153)),4)","v":0.115},{"$f":"ROUND(IF(ISERROR(IRR($B$153:AG153)),0,IRR($B$153:AG153)),4)","v":0.1152},{"$f":"ROUND(IF(ISERROR(IRR($B$153:AH153)),0,IRR($B$153:AH153)),4)","v":0.1154},{"$f":"ROUND(IF(ISERROR(IRR($B$153:AI153)),0,IRR($B$153:AI153)),4)","v":0.11559999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B$153:AJ153)),0,IRR($B$153:AJ153)),4)","v":0.1157},{"$f":"ROUND(IF(ISERROR(IRR($B$153:AK153)),0,IRR($B$153:AK153)),4)","v":0.1158},{"$f":"ROUND(IF(ISERROR(IRR($B$153:AL153)),0,IRR($B$153:AL153)),4)","v":0.11600000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B$153:AM153)),0,IRR($B$153:AM153)),4)","v":0.11609999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B$153:AN153)),0,IRR($B$153:AN153)),4)","v":0.1162},{"$f":"ROUND(IF(ISERROR(IRR($B$153:AO153)),0,IRR($B$153:AO153)),4)","v":0.1163},{"$f":"ROUND(IF(ISERROR(IRR($B$153:AP153)),0,IRR($B$153:AP153)),4)","v":0.11650000000000001}]
["Max After-Tax IRR",{"$f":"MAX($B$155:B155)","v":0},{"$f":"MAX($B$155:C155)","v":0},{"$f":"MAX($B$155:D155)","v":0},{"$f":"MAX($B$155:E155)","v":8.2000000000000007E-3},{"$f":"MAX($B$155:F155)","v":5.4800000000000001E-2},{"$f":"MAX($B$155:G155)","v":8.9499999999999996E-2},{"$f":"MAX($B$155:H155)","v":0.1037},{"$f":"MAX($B$155:I155)","v":0.1046},{"$f":"MAX($B$155:J155)","v":0.105},{"$f":"MAX($B$155:K155)","v":0.105},{"$f":"MAX($B$155:L155)","v":0.105},{"$f":"MAX($B$155:M155)","v":0.105},{"$f":"MAX($B$155:N155)","v":0.105},{"$f":"MAX($B$155:O155)","v":0.105},{"$f":"MAX($B$155:P155)","v":0.105},{"$f":"MAX($B$155:Q155)","v":0.1056},{"$f":"MAX($B$155:R155)","v":0.1069},{"$f":"MAX($B$155:S155)","v":0.1081},{"$f":"MAX($B$155:T155)","v":0.1091},{"$f":"MAX($B$155:U155)","v":0.1099},{"$f":"MAX($B$155:V155)","v":0.11070000000000001},{"$f":"MAX($B$155:W155)","v":0.1114},{"$f":"MAX($B$155:X155)","v":0.112},{"$f":"MAX($B$155:Y155)","v":0.1125},{"$f":"MAX($B$155:Z155)","v":0.113},{"$f":"MAX($B$155:AA155)","v":0.1135},{"$f":"MAX($B$155:AB155)","v":0.1139},{"$f":"MAX($B$155:AC155)","v":0.1143},{"$f":"MAX($B$155:AD155)","v":0.11459999999999999},{"$f":"MAX($B$155:AE155)","v":0.1148},{"$f":"MAX($B$155:AF155)","v":0.115},{"$f":"MAX($B$155:AG155)","v":0.1152},{"$f":"MAX($B$155:AH155)","v":0.1154},{"$f":"MAX($B$155:AI155)","v":0.11559999999999999},{"$f":"MAX($B$155:AJ155)","v":0.1157},{"$f":"MAX($B$155:AK155)","v":0.1158},{"$f":"MAX($B$155:AL155)","v":0.11600000000000001},{"$f":"MAX($B$155:AM155)","v":0.11609999999999999},{"$f":"MAX($B$155:AN155)","v":0.1162},{"$f":"MAX($B$155:AO155)","v":0.1163},{"$f":"MAX($B$155:AP155)","v":0.11650000000000001}]
["Cumulative NPV",{"$f":"B153","v":-21495756.173787482},{"$f":"NPV(DiscountRate,$C153:C153)+$B153","v":-7910726.9313097224},{"$f":"NPV(DiscountRate,$C153:D153)+$B153","v":-4152460.0863583274},{"$f":"NPV(DiscountRate,$C153:E153)+$B153","v":-2012430.5861207359},{"$f":"NPV(DiscountRate,$C153:F153)+$B153","v":-785217.81245844439},{"$f":"NPV(DiscountRate,$C153:G153)+$B153","v":328692.55738753825},{"$f":"NPV(DiscountRate,$C153:H153)+$B153","v":866974.59747496992},{"$f":"NPV(DiscountRate,$C153:I153)+$B153","v":907511.22626669705},{"$f":"NPV(DiscountRate,$C153:J153)+$B153","v":923190.72458028793},{"$f":"NPV(DiscountRate,$C153:K153)+$B153","v":922427.27324862033},{"$f":"NPV(DiscountRate,$C153:L153)+$B153","v":919448.38674127311},{"$f":"NPV(DiscountRate,$C153:M153)+$B153","v":914407.60998981446},{"$f":"NPV(DiscountRate,$C153:N153)+$B153","v":917163.75019361824},{"$f":"NPV(DiscountRate,$C153:O153)+$B153","v":920132.76415012032},{"$f":"NPV(DiscountRate,$C153:P153)+$B153","v":915653.95976590738},{"$f":"NPV(DiscountRate,$C153:Q153)+$B153","v":951398.41209276021},{"$f":"NPV(DiscountRate,$C153:R153)+$B153","v":1022898.095403932},{"$f":"NPV(DiscountRate,$C153:S153)+$B153","v":1087175.8843539618},{"$f":"NPV(DiscountRate,$C153:T153)+$B153","v":1145538.5850788429},{"$f":"NPV(DiscountRate,$C153:U153)+$B153","v":1200024.3404497057},{"$f":"NPV(DiscountRate,$C153:V153)+$B153","v":1250885.7130526379},{"$f":"NPV(DiscountRate,$C153:W153)+$B153","v":1297956.2577192709},{"$f":"NPV(DiscountRate,$C153:X153)+$B153","v":1341488.36394272},{"$f":"NPV(DiscountRate,$C153:Y153)+$B153","v":1381969.9966157973},{"$f":"NPV(DiscountRate,$C153:Z153)+$B153","v":1423896.6525569521},{"$f":"NPV(DiscountRate,$C153:AA153)+$B153","v":1463853.5475099571},{"$f":"NPV(DiscountRate,$C153:AB153)+$B153","v":1498643.2388104759},{"$f":"NPV(DiscountRate,$C153:AC153)+$B153","v":1529681.3847691454},{"$f":"NPV(DiscountRate,$C153:AD153)+$B153","v":1558540.8660156205},{"$f":"NPV(DiscountRate,$C153:AE153)+$B153","v":1584533.4298364669},{"$f":"NPV(DiscountRate,$C153:AF153)+$B153","v":1607924.4380637929},{"$f":"NPV(DiscountRate,$C153:AG153)+$B153","v":1629675.5799992941},{"$f":"NPV(DiscountRate,$C153:AH153)+$B153","v":1649900.5253101178},{"$f":"NPV(DiscountRate,$C153:AI153)+$B153","v":1668705.1430059783},{"$f":"NPV(DiscountRate,$C153:AJ153)+$B153","v":1686188.0317646191},{"$f":"NPV(DiscountRate,$C153:AK153)+$B153","v":1702441.0145374462},{"$f":"NPV(DiscountRate,$C153:AL153)+$B153","v":1719583.5121064298},{"$f":"NPV(DiscountRate,$C153:AM153)+$B153","v":1738412.3212982789},{"$f":"NPV(DiscountRate,$C153:AN153)+$B153","v":1754759.8061717488},{"$f":"NPV(DiscountRate,$C153:AO153)+$B153","v":1769302.9205241129},{"$f":"NPV(DiscountRate,$C153:AP153)+$B153","v":1796489.7436143458}]
[]
["Year Flip Target/Year Hurdle Rate Reached",{"$f":"SUM(C159:AP159)","v":8},{"$f":"IF(AND(B156<LPFFlipTarget,C156>=LPFFlipTarget),C$2,0)","v":0},0,0,0,0,0,0,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Sponsor: Pre-Tax"]
["Equity Investment",{"$f":"B95-B129","v":-438688.90150586888},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Development Fee",{"$f":"'Inputs & Results'!C171","v":1206814.5}]
["Operating Cash Distributions/(Contributions)",{"$f":"B96-B130","v":0},18510.008622824331,18741.71008418384,18973.119552865159,19204.222272036248,19435.003130149329,19665.44665308902,19895.536996148992,20125.257935830159,915956.67876569892,926258.61449815426,936541.63081888598,962806.8851605542,899184.53245387925,910161.99406618031,2203749.6832778789,3483751.4554754207,3512234.3751830454,3540619.1468214346,3568902.1183046969,3597079.5520150401,3618698.7079281481,3633868.5276621901,3648921.0644665561,3663852.2192715551,3571545.9164388692,3587125.6243261946,3602571.0720671099,3617877.7661159206,3633041.1088003605,3648056.396020663,3662918.8148977961,3677623.4413696923,3692165.2377343383,3706539.050138521,3720739.6060110405,3734761.5114391451,3998024.1687634829,4006146.857155107,4014073.9582005399,8097447.0898388159]
["Total",{"$f":"SUM(B162:B164)","v":768125.59849413112},{"$f":"SUM(C162:C164)","v":18510.008622824331},{"$f":"SUM(D162:D164)","v":18741.71008418384},{"$f":"SUM(E162:E164)","v":18973.119552865159},{"$f":"SUM(F162:F164)","v":19204.222272036248},{"$f":"SUM(G162:G164)","v":19435.003130149329},{"$f":"SUM(H162:H164)","v":19665.44665308902},{"$f":"SUM(I162:I164)","v":19895.536996148992},{"$f":"SUM(J162:J164)","v":20125.257935830159},{"$f":"SUM(K162:K164)","v":915956.67876569892},{"$f":"SUM(L162:L164)","v":926258.61449815426},{"$f":"SUM(M162:M164)","v":936541.63081888598},{"$f":"SUM(N162:N164)","v":962806.8851605542},{"$f":"SUM(O162:O164)","v":899184.53245387925},{"$f":"SUM(P162:P164)","v":910161.99406618031},{"$f":"SUM(Q162:Q164)","v":2203749.6832778789},{"$f":"SUM(R162:R164)","v":3483751.4554754207},{"$f":"SUM(S162:S164)","v":3512234.3751830454},{"$f":"SUM(T162:T164)","v":3540619.1468214346},{"$f":"SUM(U162:U164)","v":3568902.1183046969},{"$f":"SUM(V162:V164)","v":3597079.5520150401},{"$f":"SUM(W162:W164)","v":3618698.7079281481},{"$f":"SUM(X162:X164)","v":3633868.5276621901},{"$f":"SUM(Y162:Y164)","v":3648921.0644665561},{"$f":"SUM(Z162:Z164)","v":3663852.2192715551},{"$f":"SUM(AA162:AA164)","v":3571545.9164388692},{"$f":"SUM(AB162:AB164)","v":3587125.6243261946},{"$f":"SUM(AC162:AC164)","v":3602571.0720671099},{"$f":"SUM(AD162:AD164)","v":3617877.7661159206},{"$f":"SUM(AE162:AE164)","v":3633041.1088003605},{"$f":"SUM(AF162:AF164)","v":3648056.396020663},{"$f":"SUM(AG162:AG164)","v":3662918.8148977961},{"$f":"SUM(AH162:AH164)","v":3677623.4413696923},{"$f":"SUM(AI162:AI164)","v":3692165.2377343383},{"$f":"SUM(AJ162:AJ164)","v":3706539.050138521},{"$f":"SUM(AK162:AK164)","v":3720739.6060110405},{"$f":"SUM(AL162:AL164)","v":3734761.5114391451},{"$f":"SUM(AM162:AM164)","v":3998024.1687634829},{"$f":"SUM(AN162:AN164)","v":4006146.857155107},{"$f":"SUM(AO162:AO164)","v":4014073.9582005399},{"$f":"SUM(AP162:AP164)","v":8097447.0898388159}]
[]
["Cumulative IRR",{"$f":"IF(ISERROR(IRR($B165:B165)),\"N/A\",ROUND(IRR($B165:B165),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B165:C165)),\"N/A\",ROUND(IRR($B165:C165),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B165:D165)),\"N/A\",ROUND(IRR($B165:D165),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B165:E165)),\"N/A\",ROUND(IRR($B165:E165),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B165:F165)),\"N/A\",ROUND(IRR($B165:F165),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B165:G165)),\"N/A\",ROUND(IRR($B165:G165),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B165:H165)),\"N/A\",ROUND(IRR($B165:H165),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B165:I165)),\"N/A\",ROUND(IRR($B165:I165),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B165:J165)),\"N/A\",ROUND(IRR($B165:J165),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B165:K165)),\"N/A\",ROUND(IRR($B165:K165),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B165:L165)),\"N/A\",ROUND(IRR($B165:L165),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B165:M165)),\"N/A\",ROUND(IRR($B165:M165),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B165:N165)),\"N/A\",ROUND(IRR($B165:N165),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B165:O165)),\"N/A\",ROUND(IRR($B165:O165),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B165:P165)),\"N/A\",ROUND(IRR($B165:P165),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B165:Q165)),\"N/A\",ROUND(IRR($B165:Q165),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B165:R165)),\"N/A\",ROUND(IRR($B165:R165),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B165:S165)),\"N/A\",ROUND(IRR($B165:S165),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B165:T165)),\"N/A\",ROUND(IRR($B165:T165),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B165:U165)),\"N/A\",ROUND(IRR($B165:U165),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B165:V165)),\"N/A\",ROUND(IRR($B165:V165),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B165:W165)),\"N/A\",ROUND(IRR($B165:W165),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B165:X165)),\"N/A\",ROUND(IRR($B165:X165),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B165:Y165)),\"N/A\",ROUND(IRR($B165:Y165),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B165:Z165)),\"N/A\",ROUND(IRR($B165:Z165),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B165:AA165)),\"N/A\",ROUND(IRR($B165:AA165),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B165:AB165)),\"N/A\",ROUND(IRR($B165:AB165),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B165:AC165)),\"N/A\",ROUND(IRR($B165:AC165),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B165:AD165)),\"N/A\",ROUND(IRR($B165:AD165),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B165:AE165)),\"N/A\",ROUND(IRR($B165:AE165),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B165:AF165)),\"N/A\",ROUND(IRR($B165:AF165),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B165:AG165)),\"N/A\",ROUND(IRR($B165:AG165),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B165:AH165)),\"N/A\",ROUND(IRR($B165:AH165),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B165:AI165)),\"N/A\",ROUND(IRR($B165:AI165),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B165:AJ165)),\"N/A\",ROUND(IRR($B165:AJ165),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B165:AK165)),\"N/A\",ROUND(IRR($B165:AK165),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B165:AL165)),\"N/A\",ROUND(IRR($B165:AL165),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B165:AM165)),\"N/A\",ROUND(IRR($B165:AM165),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B165:AN165)),\"N/A\",ROUND(IRR($B165:AN165),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B165:AO165)),\"N/A\",ROUND(IRR($B165:AO165),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B165:AP165)),\"N/A\",ROUND(IRR($B165:AP165),4))","v":"N/A"}]
["Cumulative NPV",{"$f":"B165","v":768125.59849413112},{"$f":"NPV(DiscountRate,$C165:C165)+$B165","v":785264.49536711664},{"$f":"NPV(DiscountRate,$C165:D165)+$B165","v":801332.49098112877},{"$f":"NPV(DiscountRate,$C165:E165)+$B165","v":816393.96499492333},{"$f":"NPV(DiscountRate,$C165:F165)+$B165","v":830509.6416646085},{"$f":"NPV(DiscountRate,$C165:G165)+$B165","v":843736.77822928654},{"$f":"NPV(DiscountRate,$C165:H165)+$B165","v":856129.34540915326},{"$f":"NPV(DiscountRate,$C165:I165)+$B165","v":867738.20015498868},{"$f":"NPV(DiscountRate,$C165:J165)+$B165","v":878611.25081029418},{"$f":"NPV(DiscountRate,$C165:K165)+$B165","v":1336817.6332999966},{"$f":"NPV(DiscountRate,$C165:L165)+$B165","v":1765854.5918178833},{"$f":"NPV(DiscountRate,$C165:M165)+$B165","v":2167521.2443322521},{"$f":"NPV(DiscountRate,$C165:N165)+$B165","v":2549865.1053485991},{"$f":"NPV(DiscountRate,$C165:O165)+$B165","v":2880493.3918292457},{"$f":"NPV(DiscountRate,$C165:P165)+$B165","v":3190368.0921381884},{"$f":"NPV(DiscountRate,$C165:Q165)+$B165","v":3885081.8996127467},{"$f":"NPV(DiscountRate,$C165:R165)+$B165","v":4901955.7408178141},{"$f":"NPV(DiscountRate,$C165:S165)+$B165","v":5851203.642628951},{"$f":"NPV(DiscountRate,$C165:T165)+$B165","v":6737240.1465908587},{"$f":"NPV(DiscountRate,$C165:U165)+$B165","v":7564197.8226242969},{"$f":"NPV(DiscountRate,$C165:V165)+$B165","v":8335944.79239891},{"$f":"NPV(DiscountRate,$C165:W165)+$B165","v":9054820.0895483159},{"$f":"NPV(DiscountRate,$C165:X165)+$B165","v":9723235.7090201452},{"$f":"NPV(DiscountRate,$C165:Y165)+$B165","v":10344702.737468077},{"$f":"NPV(DiscountRate,$C165:Z165)+$B165","v":10922489.804434123},{"$f":"NPV(DiscountRate,$C165:AA165)+$B165","v":11443999.456452796},{"$f":"NPV(DiscountRate,$C165:AB165)+$B165","v":11928985.167863481},{"$f":"NPV(DiscountRate,$C165:AC165)+$B165","v":12379979.578222798},{"$f":"NPV(DiscountRate,$C165:AD165)+$B165","v":12799341.251080768},{"$f":"NPV(DiscountRate,$C165:AE165)+$B165","v":13189266.540272027},{"$f":"NPV(DiscountRate,$C165:AF165)+$B165","v":13551800.653899802},{"$f":"NPV(DiscountRate,$C165:AG165)+$B165","v":13888847.969798896},{"$f":"NPV(DiscountRate,$C165:AH165)+$B165","v":14202181.652691506},{"$f":"NPV(DiscountRate,$C165:AI165)+$B165","v":14493452.619911904},{"$f":"NPV(DiscountRate,$C165:AJ165)+$B165","v":14764197.899457898},{"$f":"NPV(DiscountRate,$C165:AK165)+$B165","v":15015848.421214111},{"$f":"NPV(DiscountRate,$C165:AL165)+$B165","v":15249736.279471166},{"$f":"NPV(DiscountRate,$C165:AM165)+$B165","v":15481564.585674515},{"$f":"NPV(DiscountRate,$C165:AN165)+$B165","v":15696656.535795214},{"$f":"NPV(DiscountRate,$C165:AO165)+$B165","v":15896209.832078179},{"$f":"NPV(DiscountRate,$C165:AP165)+$B165","v":16268942.87897321}]
[]
[]
["IRR",{"$f":"IF(ISERROR(IRR(B165:AP165)),\"N/A\",IRR(B165:AP165))","v":"N/A"}]
["NPV",{"$f":"NPV(DiscountRate,$C165:$AP165)+B165","v":16268942.87897321}]
[]
["Sponsor: After-Tax"]
["Cash"]
["Equity Investment",{"$f":"B95-B138","v":-438688.90150586888},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Development Fee",{"$f":"'Inputs & Results'!C171","v":1206814.5}]
["Operating Cash Distributions/(Contributions)",{"$f":"B96-B139","v":0},18510.008622824331,18741.71008418384,18973.119552865159,19204.222272036248,19435.003130149329,19665.44665308902,19895.536996148992,20125.257935830159,915956.67876569892,926258.61449815426,936541.63081888598,962806.8851605542,899184.53245387925,910161.99406618031,2203749.6832778789,3483751.4554754207,3512234.3751830454,3540619.1468214346,3568902.1183046969,3597079.5520150401,3618698.7079281481,3633868.5276621901,3648921.0644665561,3663852.2192715551,3571545.9164388692,3587125.6243261946,3602571.0720671099,3617877.7661159206,3633041.1088003605,3648056.396020663,3662918.8148977961,3677623.4413696923,3692165.2377343383,3706539.050138521,3720739.6060110405,3734761.5114391451,3998024.1687634829,4006146.857155107,4014073.9582005399,8097447.0898388159]
["Total ",{"$f":"SUM(B176:B178)","v":768125.59849413112},{"$f":"SUM(C176:C178)","v":18510.008622824331},{"$f":"SUM(D176:D178)","v":18741.71008418384},{"$f":"SUM(E176:E178)","v":18973.119552865159},{"$f":"SUM(F176:F178)","v":19204.222272036248},{"$f":"SUM(G176:G178)","v":19435.003130149329},{"$f":"SUM(H176:H178)","v":19665.44665308902},{"$f":"SUM(I176:I178)","v":19895.536996148992},{"$f":"SUM(J176:J178)","v":20125.257935830159},{"$f":"SUM(K176:K178)","v":915956.67876569892},{"$f":"SUM(L176:L178)","v":926258.61449815426},{"$f":"SUM(M176:M178)","v":936541.63081888598},{"$f":"SUM(N176:N178)","v":962806.8851605542},{"$f":"SUM(O176:O178)","v":899184.53245387925},{"$f":"SUM(P176:P178)","v":910161.99406618031},{"$f":"SUM(Q176:Q178)","v":2203749.6832778789},{"$f":"SUM(R176:R178)","v":3483751.4554754207},{"$f":"SUM(S176:S178)","v":3512234.3751830454},{"$f":"SUM(T176:T178)","v":3540619.1468214346},{"$f":"SUM(U176:U178)","v":3568902.1183046969},{"$f":"SUM(V176:V178)","v":3597079.5520150401},{"$f":"SUM(W176:W178)","v":3618698.7079281481},{"$f":"SUM(X176:X178)","v":3633868.5276621901},{"$f":"SUM(Y176:Y178)","v":3648921.0644665561},{"$f":"SUM(Z176:Z178)","v":3663852.2192715551},{"$f":"SUM(AA176:AA178)","v":3571545.9164388692},{"$f":"SUM(AB176:AB178)","v":3587125.6243261946},{"$f":"SUM(AC176:AC178)","v":3602571.0720671099},{"$f":"SUM(AD176:AD178)","v":3617877.7661159206},{"$f":"SUM(AE176:AE178)","v":3633041.1088003605},{"$f":"SUM(AF176:AF178)","v":3648056.396020663},{"$f":"SUM(AG176:AG178)","v":3662918.8148977961},{"$f":"SUM(AH176:AH178)","v":3677623.4413696923},{"$f":"SUM(AI176:AI178)","v":3692165.2377343383},{"$f":"SUM(AJ176:AJ178)","v":3706539.050138521},{"$f":"SUM(AK176:AK178)","v":3720739.6060110405},{"$f":"SUM(AL176:AL178)","v":3734761.5114391451},{"$f":"SUM(AM176:AM178)","v":3998024.1687634829},{"$f":"SUM(AN176:AN178)","v":4006146.857155107},{"$f":"SUM(AO176:AO178)","v":4014073.9582005399},{"$f":"SUM(AP176:AP178)","v":8097447.0898388159}]
["Investment Tax Credit"]
["State",{"$f":"B99-B142","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]
["Federal",{"$f":"B100-B143","v":0},242112.06050798669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B181:B182)","v":0},{"$f":"SUM(C181:C182)","v":242112.06050798669},{"$f":"SUM(D181:D182)","v":0},{"$f":"SUM(E181:E182)","v":0},{"$f":"SUM(F181:F182)","v":0},{"$f":"SUM(G181:G182)","v":0},{"$f":"SUM(H181:H182)","v":0},{"$f":"SUM(I181:I182)","v":0},{"$f":"SUM(J181:J182)","v":0},{"$f":"SUM(K181:K182)","v":0},{"$f":"SUM(L181:L182)","v":0},{"$f":"SUM(M181:M182)","v":0},{"$f":"SUM(N181:N182)","v":0},{"$f":"SUM(O181:O182)","v":0},{"$f":"SUM(P181:P182)","v":0},{"$f":"SUM(Q181:Q182)","v":0},{"$f":"SUM(R181:R182)","v":0},{"$f":"SUM(S181:S182)","v":0},{"$f":"SUM(T181:T182)","v":0},{"$f":"SUM(U181:U182)","v":0},{"$f":"SUM(V181:V182)","v":0},{"$f":"SUM(W181:W182)","v":0},{"$f":"SUM(X181:X182)","v":0},{"$f":"SUM(Y181:Y182)","v":0},{"$f":"SUM(Z181:Z182)","v":0},{"$f":"SUM(AA181:AA182)","v":0},{"$f":"SUM(AB181:AB182)","v":0},{"$f":"SUM(AC181:AC182)","v":0},{"$f":"SUM(AD181:AD182)","v":0},{"$f":"SUM(AE181:AE182)","v":0},{"$f":"SUM(AF181:AF182)","v":0},{"$f":"SUM(AG181:AG182)","v":0},{"$f":"SUM(AH181:AH182)","v":0},{"$f":"SUM(AI181:AI182)","v":0},{"$f":"SUM(AJ181:AJ182)","v":0},{"$f":"SUM(AK181:AK182)","v":0},{"$f":"SUM(AL181:AL182)","v":0},{"$f":"SUM(AM181:AM182)","v":0},{"$f":"SUM(AN181:AN182)","v":0},{"$f":"SUM(AO181:AO182)","v":0},{"$f":"SUM(AP181:AP182)","v":0}]
["Production Tax Credit"]
["State",{"$f":"B103-B146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal",{"$f":"B104-B147","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]
["Total",{"$f":"SUM(B185:B186)","v":0},{"$f":"SUM(C185:C186)","v":0},{"$f":"SUM(D185:D186)","v":0},{"$f":"SUM(E185:E186)","v":0},{"$f":"SUM(F185:F186)","v":0},{"$f":"SUM(G185:G186)","v":0},{"$f":"SUM(H185:H186)","v":0},{"$f":"SUM(I185:I186)","v":0},{"$f":"SUM(J185:J186)","v":0},{"$f":"SUM(K185:K186)","v":0},{"$f":"SUM(L185:L186)","v":0},{"$f":"SUM(M185:M186)","v":0},{"$f":"SUM(N185:N186)","v":0},{"$f":"SUM(O185:O186)","v":0},{"$f":"SUM(P185:P186)","v":0},{"$f":"SUM(Q185:Q186)","v":0},{"$f":"SUM(R185:R186)","v":0},{"$f":"SUM(S185:S186)","v":0},{"$f":"SUM(T185:T186)","v":0},{"$f":"SUM(U185:U186)","v":0},{"$f":"SUM(V185:V186)","v":0},{"$f":"SUM(W185:W186)","v":0},{"$f":"SUM(X185:X186)","v":0},{"$f":"SUM(Y185:Y186)","v":0},{"$f":"SUM(Z185:Z186)","v":0},{"$f":"SUM(AA185:AA186)","v":0},{"$f":"SUM(AB185:AB186)","v":0},{"$f":"SUM(AC185:AC186)","v":0},{"$f":"SUM(AD185:AD186)","v":0},{"$f":"SUM(AE185:AE186)","v":0},{"$f":"SUM(AF185:AF186)","v":0},{"$f":"SUM(AG185:AG186)","v":0},{"$f":"SUM(AH185:AH186)","v":0},{"$f":"SUM(AI185:AI186)","v":0},{"$f":"SUM(AJ185:AJ186)","v":0},{"$f":"SUM(AK185:AK186)","v":0},{"$f":"SUM(AL185:AL186)","v":0},{"$f":"SUM(AM185:AM186)","v":0},{"$f":"SUM(AN185:AN186)","v":0},{"$f":"SUM(AO185:AO186)","v":0},{"$f":"SUM(AP185:AP186)","v":0}]
["Developer Fee Tax Liability"]
["State",0,{"$f":"B177*-StateTax","v":-66374.797500000001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal",0,{"$f":"(B177+C189)*-FedTax","v":-399153.89587499993},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B189:B190)","v":0},{"$f":"SUM(C189:C190)","v":-465528.69337499992},{"$f":"SUM(D189:D190)","v":0},{"$f":"SUM(E189:E190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Share of Project Tax Benefit/(Liability)"]
["State",{"$f":"B107-B150","v":0},5532.5173963070265,10083.268795770069,5139.079138397763,2120.0756350328011,1991.4110886126,-318.39123862386077,-2634.5431509645423,-2785.0002775390749,-132554.91378011493,-140317.98861191771,-148613.50398280844,-128370.35873968234,-117843.73788530556,-146651.17805842395,-168708.8683890269,-182382.86999620864,-195586.63827442887,-205549.9688008512,-207111.39750377147,-208667.14131150316,-211900.21526429561,-214424.01018970038,-215258.25908314626,-181228.62750389348,-158085.1391376821,-181257.4752217636,-195499.08789081062,-196347.99410676552,-207228.07282939009,-218100.15603630553,-218925.06978860439,-219741.45881622107,-220549.0493101172,-221347.56114374724,-222136.70773344484,-181240.13326723056,-153357.37001582788,-180485.42676654985,-196933.8324327553,-396635.98762848595]
["Federal",{"$f":"B108-B151","v":0},33270.547796882456,60637.11189456284,30904.55318227387,12749.363932492677,11975.622137429425,-1914.6891304516757,-15843.184494209476,-16747.978941746405,-797137.04968678218,-843821.35878894152,-893707.57167843427,-771972.65732999868,-708669.38737390563,-881906.85714224936,-1014553.7858121935,-1096784.2591135637,-1176186.9201684971,-1236102.7669251186,-1245492.6313522258,-1254848.3088869031,-1274290.8399757412,-1289468.0249135161,-1294484.8943954657,-1089843.0644893232,-950666.54126887908,-1090016.5441745147,-1175660.42399792,-1180765.4372875034,-1246194.274333105,-1311575.0292546919,-1316535.7605923798,-1321445.2273357294,-1326301.7828967504,-1331103.7426962617,-1335849.3833243067,-1089912.2559661183,-922235.4569588193,-1085373.7255097521,-1184288.4559478876,-2385224.5983294859]
["Total",{"$f":"SUM(B193:B194)","v":0},{"$f":"SUM(C193:C194)","v":38803.065193189483},{"$f":"SUM(D193:D194)","v":70720.38069033291},{"$f":"SUM(E193:E194)","v":36043.632320671633},{"$f":"SUM(F193:F194)","v":14869.439567525478},{"$f":"SUM(G193:G194)","v":13967.033226042025},{"$f":"SUM(H193:H194)","v":-2233.0803690755365},{"$f":"SUM(I193:I194)","v":-18477.727645174018},{"$f":"SUM(J193:J194)","v":-19532.97921928548},{"$f":"SUM(K193:K194)","v":-929691.96346689714},{"$f":"SUM(L193:L194)","v":-984139.34740085923},{"$f":"SUM(M193:M194)","v":-1042321.0756612427},{"$f":"SUM(N193:N194)","v":-900343.01606968103},{"$f":"SUM(O193:O194)","v":-826513.12525921117},{"$f":"SUM(P193:P194)","v":-1028558.0352006733},{"$f":"SUM(Q193:Q194)","v":-1183262.6542012205},{"$f":"SUM(R193:R194)","v":-1279167.1291097724},{"$f":"SUM(S193:S194)","v":-1371773.558442926},{"$f":"SUM(T193:T194)","v":-1441652.7357259698},{"$f":"SUM(U193:U194)","v":-1452604.0288559971},{"$f":"SUM(V193:V194)","v":-1463515.4501984064},{"$f":"SUM(W193:W194)","v":-1486191.0552400369},{"$f":"SUM(X193:X194)","v":-1503892.0351032165},{"$f":"SUM(Y193:Y194)","v":-1509743.153478612},{"$f":"SUM(Z193:Z194)","v":-1271071.6919932168},{"$f":"SUM(AA193:AA194)","v":-1108751.6804065611},{"$f":"SUM(AB193:AB194)","v":-1271274.0193962783},{"$f":"SUM(AC193:AC194)","v":-1371159.5118887306},{"$f":"SUM(AD193:AD194)","v":-1377113.431394269},{"$f":"SUM(AE193:AE194)","v":-1453422.3471624951},{"$f":"SUM(AF193:AF194)","v":-1529675.1852909974},{"$f":"SUM(AG193:AG194)","v":-1535460.8303809841},{"$f":"SUM(AH193:AH194)","v":-1541186.6861519504},{"$f":"SUM(AI193:AI194)","v":-1546850.8322068676},{"$f":"SUM(AJ193:AJ194)","v":-1552451.303840009},{"$f":"SUM(AK193:AK194)","v":-1557986.0910577516},{"$f":"SUM(AL193:AL194)","v":-1271152.3892333489},{"$f":"SUM(AM193:AM194)","v":-1075592.8269746471},{"$f":"SUM(AN193:AN194)","v":-1265859.152276302},{"$f":"SUM(AO193:AO194)","v":-1381222.2883806429},{"$f":"SUM(AP193:AP194)","v":-2781860.5859579719}]
["Total",{"$f":"B179+B183+B187+B191+B195","v":768125.59849413112},{"$f":"C179+C183+C187+C191+C195","v":-166103.55905099941},89462.09077451675,55016.751873536792,34073.661839561726,33402.036356191355,17432.366284013486,1417.8093509749742,592.2787165446789,-13735.284701198223,-57880.732902704971,-105779.44484235672,62463.869090873166,72671.407194668078,-118396.04113449296,1020487.0290766584,2204584.3263656483,2140460.8167401194,2098966.4110954646,2116298.0894486997,2133564.1018166337,2132507.6526881112,2129976.4925589738,2139177.9109879443,2392780.5272783386,2462794.2360323081,2315851.6049299166,2231411.5601783795,2240764.3347216519,2179618.7616378656,2118381.2107296656,2127457.984516812,2136436.7552177422,2145314.4055274706,2154087.746298512,2162753.5149532892,2463609.1222057962,2922431.3417888358,2740287.7048788052,2632851.669819897,5315586.5038808435]
[]
["Cumulative IRR",{"$f":"IF(ISERROR(IRR($B196:B196)),\"N/A\",ROUND(IRR($B196:B196),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B196:C196)),\"N/A\",ROUND(IRR($B196:C196),4))","v":-0.78380000000000005},{"$f":"IF(ISERROR(IRR($B196:D196)),\"N/A\",ROUND(IRR($B196:D196),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B196:E196)),\"N/A\",ROUND(IRR($B196:E196),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B196:F196)),\"N/A\",ROUND(IRR($B196:F196),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B196:G196)),\"N/A\",ROUND(IRR($B196:G196),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B196:H196)),\"N/A\",ROUND(IRR($B196:H196),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B196:I196)),\"N/A\",ROUND(IRR($B196:I196),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B196:J196)),\"N/A\",ROUND(IRR($B196:J196),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B196:K196)),\"N/A\",ROUND(IRR($B196:K196),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B196:L196)),\"N/A\",ROUND(IRR($B196:L196),4))","v":-0.24909999999999999},{"$f":"IF(ISERROR(IRR($B196:M196)),\"N/A\",ROUND(IRR($B196:M196),4))","v":-0.14940000000000001},{"$f":"IF(ISERROR(IRR($B196:N196)),\"N/A\",ROUND(IRR($B196:N196),4))","v":-0.21079999999999999},{"$f":"IF(ISERROR(IRR($B196:O196)),\"N/A\",ROUND(IRR($B196:O196),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B196:P196)),\"N/A\",ROUND(IRR($B196:P196),4))","v":-0.1411},{"$f":"IF(ISERROR(IRR($B196:Q196)),\"N/A\",ROUND(IRR($B196:Q196),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B196:R196)),\"N/A\",ROUND(IRR($B196:R196),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B196:S196)),\"N/A\",ROUND(IRR($B196:S196),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B196:T196)),\"N/A\",ROUND(IRR($B196:T196),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B196:U196)),\"N/A\",ROUND(IRR($B196:U196),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B196:V196)),\"N/A\",ROUND(IRR($B196:V196),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B196:W196)),\"N/A\",ROUND(IRR($B196:W196),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B196:X196)),\"N/A\",ROUND(IRR($B196:X196),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B196:Y196)),\"N/A\",ROUND(IRR($B196:Y196),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B196:Z196)),\"N/A\",ROUND(IRR($B196:Z196),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B196:AA196)),\"N/A\",ROUND(IRR($B196:AA196),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B196:AB196)),\"N/A\",ROUND(IRR($B196:AB196),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B196:AC196)),\"N/A\",ROUND(IRR($B196:AC196),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B196:AD196)),\"N/A\",ROUND(IRR($B196:AD196),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B196:AE196)),\"N/A\",ROUND(IRR($B196:AE196),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B196:AF196)),\"N/A\",ROUND(IRR($B196:AF196),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B196:AG196)),\"N/A\",ROUND(IRR($B196:AG196),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B196:AH196)),\"N/A\",ROUND(IRR($B196:AH196),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B196:AI196)),\"N/A\",ROUND(IRR($B196:AI196),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B196:AJ196)),\"N/A\",ROUND(IRR($B196:AJ196),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B196:AK196)),\"N/A\",ROUND(IRR($B196:AK196),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B196:AL196)),\"N/A\",ROUND(IRR($B196:AL196),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B196:AM196)),\"N/A\",ROUND(IRR($B196:AM196),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B196:AN196)),\"N/A\",ROUND(IRR($B196:AN196),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B196:AO196)),\"N/A\",ROUND(IRR($B196:AO196),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B196:AP196)),\"N/A\",ROUND(IRR($B196:AP196),4))","v":"N/A"}]
["Cumulative NPV",{"$f":"B196","v":768125.59849413112},{"$f":"NPV(DiscountRate,$C196:C196)+$B196","v":614326.00678024278},{"$f":"NPV(DiscountRate,$C196:D196)+$B196","v":691025.33014659805},{"$f":"NPV(DiscountRate,$C196:E196)+$B196","v":734699.40158001834},{"$f":"NPV(DiscountRate,$C196:F196)+$B196","v":759744.56022618758},{"$f":"NPV(DiscountRate,$C196:G196)+$B196","v":782477.42491692188},{"$f":"NPV(DiscountRate,$C196:H196)+$B196","v":793462.77267380827},{"$f":"NPV(DiscountRate,$C196:I196)+$B196","v":794290.05081241496},{"$f":"NPV(DiscountRate,$C196:J196)+$B196","v":794610.04057391686},{"$f":"NPV(DiscountRate,$C196:K196)+$B196","v":787738.97858888598},{"$f":"NPV(DiscountRate,$C196:L196)+$B196","v":760929.00002278411},{"$f":"NPV(DiscountRate,$C196:M196)+$B196","v":715562.00925964268},{"$f":"NPV(DiscountRate,$C196:N196)+$B196","v":740367.27109389054},{"$f":"NPV(DiscountRate,$C196:O196)+$B196","v":767088.39670237934},{"$f":"NPV(DiscountRate,$C196:P196)+$B196","v":726779.15724445425},{"$f":"NPV(DiscountRate,$C196:Q196)+$B196","v":1048479.2281861557},{"$f":"NPV(DiscountRate,$C196:R196)+$B196","v":1691976.3779866972},{"$f":"NPV(DiscountRate,$C196:S196)+$B196","v":2270476.4785369681},{"$f":"NPV(DiscountRate,$C196:T196)+$B196","v":2795740.7850608956},{"$f":"NPV(DiscountRate,$C196:U196)+$B196","v":3286112.5833986513},{"$f":"NPV(DiscountRate,$C196:V196)+$B196","v":3743864.9368250561},{"$f":"NPV(DiscountRate,$C196:W196)+$B196","v":4167499.8388247471},{"$f":"NPV(DiscountRate,$C196:X196)+$B196","v":4559288.7948358133},{"$f":"NPV(DiscountRate,$C196:Y196)+$B196","v":4923623.4888935164},{"$f":"NPV(DiscountRate,$C196:Z196)+$B196","v":5300963.3923638836},{"$f":"NPV(DiscountRate,$C196:AA196)+$B196","v":5660575.4469409203},{"$f":"NPV(DiscountRate,$C196:AB196)+$B196","v":5973682.6686456194},{"$f":"NPV(DiscountRate,$C196:AC196)+$B196","v":6253025.9822736224},{"$f":"NPV(DiscountRate,$C196:AD196)+$B196","v":6512761.3134918958},{"$f":"NPV(DiscountRate,$C196:AE196)+$B196","v":6746694.3878795337},{"$f":"NPV(DiscountRate,$C196:AF196)+$B196","v":6957213.4619254665},{"$f":"NPV(DiscountRate,$C196:AG196)+$B196","v":7152973.7393449629},{"$f":"NPV(DiscountRate,$C196:AH196)+$B196","v":7334998.2471423661},{"$f":"NPV(DiscountRate,$C196:AI196)+$B196","v":7504239.8064051047},{"$f":"NPV(DiscountRate,$C196:AJ196)+$B196","v":7661585.8052328778},{"$f":"NPV(DiscountRate,$C196:AK196)+$B196","v":7807862.6501883287},{"$f":"NPV(DiscountRate,$C196:AL196)+$B196","v":7962145.1283091931},{"$f":"NPV(DiscountRate,$C196:AM196)+$B196","v":8131604.4110358479},{"$f":"NPV(DiscountRate,$C196:AN196)+$B196","v":8278731.7748970706},{"$f":"NPV(DiscountRate,$C196:AO196)+$B196","v":8409619.8040683605},{"$f":"NPV(DiscountRate,$C196:AP196)+$B196","v":8654301.2118804436}]
[]
["After-Tax IRR",{"$f":"IF(ISERROR(IRR(B196:AP196)),\"N/A\",IRR(B196:AP196))","v":"N/A"}]
["NPV",{"$f":"NPV(DiscountRate,$C196:$AP196)+B196","v":8654301.2118804436}]
[]
["Taxes"]
["State Income Taxes"]
["EBITDA",null,{"$f":"C43","v":3731001.0132801849},3758854.3555844845,3786649.6299761124,3814383.9864899842,3842054.506843809,3869658.2029270036,3897192.0152563346,3924652.8113975525,3952037.3843522924,3979342.4509094106,4006564.6499600406,4033700.5407754984,4060746.6012472692,4087699.22608817,4114554.7249938948,4141309.3207640052,4167959.147381512,4194500.2480500722,4220928.5731879221,4247239.978377548,4273430.222270105,4285164.0422560945,4296767.9188387962,4308237.3068343168,4319567.5552723026,4330753.9050586084,4341791.4865863631,4352675.3172942605,4363400.2991709113,4373961.216204023,4384352.7317732368,4394569.3859853167,4404605.5929504344,4414455.6379982121,4424113.6748322137,4433573.722621494,4442829.6630278053,4451875.2371670138,4460704.0425033029,8492024.5296746008]
["Plus: Interest Earned",null,{"$f":"C775","v":29367.940740299098},33794.501200713072,38222.159336134631,42650.92639319937,47080.813797189818,51511.8331555806,55943.996261659493,60377.315098226289,64811.801841371205,69247.468864334194,73684.328741447462,78122.394252162732,30715.263160839462,35995.881993492687,41277.746070404472,21620.793204951438,26732.458565163892,31846.115485115948,36961.804547676074,42079.567191013273,47199.445727059538,52446.878929518141,57696.515345723783,62948.400023769842,6586.0784493241936,12847.040886474646,19110.392523059818,25376.182339503135,31644.460353062212,37915.277640280299,44188.686359931598,50464.739776471564,56743.492284003289,63024.999430771604,69309.317944196475,75596.50575645786,8216.8143540193832,8370.7688711335886,8527.773976562974,8687.8926888390088]
["Less: Interest Payment",null,{"$f":"-C612","v":-1813879.1376327234},{"$f":"-D612","v":-1754355.7994579498},-1688620.4144053103,-1616194.8823700899,-1536564.2140985662,-1449173.6762008723,-1353425.714989109,-1248676.6420015651,-1134233.0627456757,-1009348.0287611643,-873216.89156272251,-724972.83535997651,-563682.06366211164,-391094.50597528962,-203584.1322527983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Less: Tax Depreciation",null,{"$f":"IF(C$2<=AnalysisPeriod,-C331-C361-C387-C413,0)","v":-6976051.0857577566},-11204901.05348183,-6808141.50072309,-4168181.5169065478,-4162944.8234629761,-2182549.7793145655,-204671.06837929957,-204535.05036777823,-204739.07738506023,-204535.05036777823,-204739.07738506023,-793509.51906804112,-1147098.2273054807,-769950.54032003065,-543988.3713564116,-478427.68980312557,-243446.38828144583,-73821.741295770174,-73821.741295770174,-73821.741295770174,-39817.238415435095,-5812.7355351000133,-5812.7355351000133,-710001.31284003623,-1132514.459222998,-681833.76974783873,-411425.35606274323,-411425.35606274323,-208619.04579892164,-5812.7355351000133,-5812.7355351000133,-5812.7355351000133,-5812.7355351000133,-5812.7355351000133,-5812.7355351000133,-847753.39469652658,-1352917.7901933824,-814075.76833006949,-490770.55521208164,-487864.18744453165]
["Taxable Income Prior to Incentives",null,{"$f":"SUM(C206:C209)","v":-5029561.2693699962},-9166607.9961545821,-4671890.1258161534,-1927341.486393454,-1810373.7169205435,289446.58056714665,2395039.2281495854,2531818.4341264353,2677877.0460629282,2834706.8406448024,3002293.0097537055,2593340.5805996433,2380681.5734405164,2962650.0617863424,3408259.9674550891,3684502.4241658309,3951245.2176652299,4152524.6222394179,4184068.6364398277,4215497.8042727914,4280812.4295817297,4331798.1856505126,4348651.6986494195,3661184.3940180503,3193639.1744986284,3661767.1761972443,3949476.5230466793,3966626.1435710206,4186425.7137250523,4406063.7583092032,4422728.6825980684,4439221.3902266882,4455536.349699338,4471667.9018938839,4487610.2572413096,3661416.8336814255,3098128.6871884419,3646170.2377080778,3978461.2612677841,8012848.2349189082]
[{"$f":"'Inputs & Results'!A53","v":"Investment Based Incentive (IBI)"}]
[{"$f":"'Inputs & Results'!A54","v":"Fixed Amount ($)"}]
[{"$f":"'Inputs & Results'!A55","v":"Federal"},null,{"$f":"IF(IBIFedFixedStateTax=\"Yes\",C565,0)","v":0}]
[{"$f":"'Inputs & Results'!A56","v":"State"},null,{"$f":"IF(IBIStateFixedStateTax=\"Yes\",C566,0)","v":0}]
[{"$f":"'Inputs & Results'!A57","v":"Utility"},null,{"$f":"IF(IBIUtilityFixedStateTax=\"Yes\",C567,0)","v":0}]
[{"$f":"'Inputs & Results'!A58","v":"Other"},null,{"$f":"IF(IBIOtherFixedStateTax=\"Yes\",C568,0)","v":0}]
["Total",null,{"$f":"SUM(C213:C216)","v":0}]
[{"$f":"'Inputs & Results'!A59","v":"Percentage of Pre-Financing Costs"}]
[{"$f":"'Inputs & Results'!A60","v":"Federal"},null,{"$f":"IF(IBIFedPercentStateTax=\"Yes\",C571,0)","v":0}]
[{"$f":"'Inputs & Results'!A61","v":"State"},null,{"$f":"IF(IBIStatePercentStateTax=\"Yes\",C572,0)","v":0}]
[{"$f":"'Inputs & Results'!A62","v":"Utility"},null,{"$f":"IF(IBIUtilityPercentStateTax=\"Yes\",C573,0)","v":0}]
[{"$f":"'Inputs & Results'!A63","v":"Other"},null,{"$f":"IF(IBIOtherPercentStateTax=\"Yes\",C574,0)","v":0}]
["Total",null,{"$f":"SUM(C219:C222)","v":0}]
[{"$f":"'Inputs & Results'!A64","v":"Capacity Based Incentive (CBI) ($/DC-Watt)"}]
[{"$f":"'Inputs & Results'!A65","v":"Federal"},null,{"$f":"IF(CBIFedStateTax=\"Yes\",C577,0)","v":0}]
[{"$f":"'Inputs & Results'!A66","v":"State"},null,{"$f":"IF(CBIStateStateTax=\"Yes\",C578,0)","v":0}]
[{"$f":"'Inputs & Results'!A67","v":"Utility"},null,{"$f":"IF(CBIUtilityStateTax=\"Yes\",C579,0)","v":0}]
[{"$f":"'Inputs & Results'!A68","v":"Other"},null,{"$f":"IF(CBIOtherStateTax=\"Yes\",C580,0)","v":0}]
["Total",null,{"$f":"SUM(C225:C228)","v":0}]
[{"$f":"'Inputs & Results'!A71","v":"Production Based Incentive (PBI) ($/kWh)"}]
[{"$f":"'Inputs & Results'!A72","v":"Federal"},null,{"$f":"IF(AND(PBIFedStateTax=\"Yes\",PBIFedDebtSwitch=\"No\"),C587,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Inputs & Results'!A73","v":"State"},null,{"$f":"IF(AND(PBIStateStateTax=\"Yes\",PBIStateDebtSwitch=\"No\"),C591,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Inputs & Results'!A74","v":"Utility"},null,{"$f":"IF(AND(PBIUtilityStateTax=\"Yes\",PBIUtilityDebtSwitch=\"No\"),C595,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Inputs & Results'!A75","v":"Other"},null,{"$f":"IF(AND(PBIOtherStateTax=\"Yes\",PBIOtherDebtSwitch=\"No\"),C599,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",null,{"$f":"SUM(C231:C234)","v":0},{"$f":"SUM(D231:D234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM231:AM234)","v":0},{"$f":"SUM(AN231:AN234)","v":0},0,0]
["Total Taxable Incentives",null,{"$f":"C217+C223+C229+C235","v":0},{"$f":"D217+D223+D229+D235","v":0},{"$f":"E217+E223+E229+E235","v":0},{"$f":"F217+F223+F229+F235","v":0},{"$f":"G217+G223+G229+G235","v":0},{"$f":"H217+H223+H229+H235","v":0},{"$f":"I217+I223+I229+I235","v":0},{"$f":"J217+J223+J229+J235","v":0},{"$f":"K217+K223+K229+K235","v":0},{"$f":"L217+L223+L229+L235","v":0},{"$f":"M217+M223+M229+M235","v":0},{"$f":"N217+N223+N229+N235","v":0},{"$f":"O217+O223+O229+O235","v":0},{"$f":"P217+P223+P229+P235","v":0},{"$f":"Q217+Q223+Q229+Q235","v":0},{"$f":"R217+R223+R229+R235","v":0},{"$f":"S217+S223+S229+S235","v":0},{"$f":"T217+T223+T229+T235","v":0},{"$f":"U217+U223+U229+U235","v":0},{"$f":"V217+V223+V229+V235","v":0},{"$f":"W217+W223+W229+W235","v":0},{"$f":"X217+X223+X229+X235","v":0},{"$f":"Y217+Y223+Y229+Y235","v":0},{"$f":"Z217+Z223+Z229+Z235","v":0},{"$f":"AA217+AA223+AA229+AA235","v":0},{"$f":"AB217+AB223+AB229+AB235","v":0},{"$f":"AC217+AC223+AC229+AC235","v":0},{"$f":"AD217+AD223+AD229+AD235","v":0},{"$f":"AE217+AE223+AE229+AE235","v":0},{"$f":"AF217+AF223+AF229+AF235","v":0},{"$f":"AG217+AG223+AG229+AG235","v":0},{"$f":"AH217+AH223+AH229+AH235","v":0},{"$f":"AI217+AI223+AI229+AI235","v":0},{"$f":"AJ217+AJ223+AJ229+AJ235","v":0},{"$f":"AK217+AK223+AK229+AK235","v":0},{"$f":"AL217+AL223+AL229+AL235","v":0},{"$f":"AM217+AM223+AM229+AM235","v":0},{"$f":"AN217+AN223+AN229+AN235","v":0},{"$f":"AO217+AO223+AO229+AO235","v":0},{"$f":"AP217+AP223+AP229+AP235","v":0}]
[]
["Taxable Income Including Incentives",null,{"$f":"C210+C236","v":-5029561.2693699962},{"$f":"D210+D236","v":-9166607.9961545821},-4671890.1258161534,-1927341.486393454,-1810373.7169205435,289446.58056714665,2395039.2281495854,2531818.4341264353,2677877.0460629282,2834706.8406448024,3002293.0097537055,2593340.5805996433,2380681.5734405164,2962650.0617863424,3408259.9674550891,3684502.4241658309,3951245.2176652299,4152524.6222394179,4184068.6364398277,4215497.8042727914,4280812.4295817297,4331798.1856505126,4348651.6986494195,3661184.3940180503,3193639.1744986284,3661767.1761972443,3949476.5230466793,3966626.1435710206,4186425.7137250523,4406063.7583092032,4422728.6825980684,4439221.3902266882,4455536.349699338,4471667.9018938839,4487610.2572413096,3661416.8336814255,3098128.6871884419,3646170.2377080778,3978461.2612677841,8012848.2349189082]
["State Tax Benefit/(Liability)",null,{"$f":"C238*-StateTax","v":276625.86981534981},504163.439788502,256953.95691988844,106003.78175163997,99570.554430629898,-15919.561931193066,-131727.1575482272,-139250.01387695395,-147283.23753346104,-155908.87623546412,-165126.11553645381,-142633.73193298039,-130937.4865392284,-162945.75339824884,-187454.2982100299,-202647.6333291207,-217318.48697158764,-228388.85422316799,-230123.77500419054,-231852.37923500352,-235444.68362699513,-238248.9002107782,-239175.84342571808,-201365.14167099277,-175650.15459742455,-201397.19469084844,-217221.20876756735,-218164.43789640613,-230253.41425487789,-242333.50670700616,-243250.07754289376,-244157.17646246785,-245054.49923346358,-245941.73460416362,-246818.56414827204,-201377.92585247839,-170397.07779536431,-200539.36307394429,-218815.36936972811,-440706.65292053996]
[]
["Federal Income Taxes"]
["EBITDA",null,{"$f":"C$43","v":3731001.0132801849},{"$f":"D$43","v":3758854.3555844845},3786649.6299761124,3814383.9864899842,3842054.506843809,3869658.2029270036,3897192.0152563346,3924652.8113975525,3952037.3843522924,3979342.4509094106,4006564.6499600406,4033700.5407754984,4060746.6012472692,4087699.22608817,4114554.7249938948,4141309.3207640052,4167959.147381512,4194500.2480500722,4220928.5731879221,4247239.978377548,4273430.222270105,4285164.0422560945,4296767.9188387962,4308237.3068343168,4319567.5552723026,4330753.9050586084,4341791.4865863631,4352675.3172942605,4363400.2991709113,4373961.216204023,4384352.7317732368,4394569.3859853167,4404605.5929504344,4414455.6379982121,4424113.6748322137,4433573.722621494,4442829.6630278053,4451875.2371670138,4460704.0425033029,8492024.5296746008]
["Plus: Interest Earned",null,{"$f":"C775","v":29367.940740299098},33794.501200713072,38222.159336134631,42650.92639319937,47080.813797189818,51511.8331555806,55943.996261659493,60377.315098226289,64811.801841371205,69247.468864334194,73684.328741447462,78122.394252162732,30715.263160839462,35995.881993492687,41277.746070404472,21620.793204951438,26732.458565163892,31846.115485115948,36961.804547676074,42079.567191013273,47199.445727059538,52446.878929518141,57696.515345723783,62948.400023769842,6586.0784493241936,12847.040886474646,19110.392523059818,25376.182339503135,31644.460353062212,37915.277640280299,44188.686359931598,50464.739776471564,56743.492284003289,63024.999430771604,69309.317944196475,75596.50575645786,8216.8143540193832,8370.7688711335886,8527.773976562974,8687.8926888390088]
["Less: Interest Payment",null,{"$f":"-C612","v":-1813879.1376327234},{"$f":"-D612","v":-1754355.7994579498},-1688620.4144053103,-1616194.8823700899,-1536564.2140985662,-1449173.6762008723,-1353425.714989109,-1248676.6420015651,-1134233.0627456757,-1009348.0287611643,-873216.89156272251,-724972.83535997651,-563682.06366211164,-391094.50597528962,-203584.1322527983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Less: Tax Depreciation",null,{"$f":"IF(C$2<=AnalysisPeriod,-C465-C496-C522-C548,0)","v":-6976051.0857577566},-11204901.05348183,-6808141.50072309,-4168181.5169065478,-4162944.8234629761,-2182549.7793145655,-204671.06837929957,-204535.05036777823,-204739.07738506023,-204535.05036777823,-204739.07738506023,-793509.51906804112,-1147098.2273054807,-769950.54032003065,-543988.3713564116,-478427.68980312557,-243446.38828144583,-73821.741295770174,-73821.741295770174,-73821.741295770174,-39817.238415435095,-5812.7355351000133,-5812.7355351000133,-710001.31284003623,-1132514.459222998,-681833.76974783873,-411425.35606274323,-411425.35606274323,-208619.04579892164,-5812.7355351000133,-5812.7355351000133,-5812.7355351000133,-5812.7355351000133,-5812.7355351000133,-5812.7355351000133,-847753.39469652658,-1352917.7901933824,-814075.76833006949,-490770.55521208164,-487864.18744453165]
["State Tax Benefit/(Liability)",null,{"$f":"C239","v":276625.86981534981},{"$f":"D239","v":504163.439788502},256953.95691988844,106003.78175163997,99570.554430629898,-15919.561931193066,-131727.1575482272,-139250.01387695395,-147283.23753346104,-155908.87623546412,-165126.11553645381,-142633.73193298039,-130937.4865392284,-162945.75339824884,-187454.2982100299,-202647.6333291207,-217318.48697158764,-228388.85422316799,-230123.77500419054,-231852.37923500352,-235444.68362699513,-238248.9002107782,-239175.84342571808,-201365.14167099277,-175650.15459742455,-201397.19469084844,-217221.20876756735,-218164.43789640613,-230253.41425487789,-242333.50670700616,-243250.07754289376,-244157.17646246785,-245054.49923346358,-245941.73460416362,-246818.56414827204,-201377.92585247839,-170397.07779536431,-200539.36307394429,-218815.36936972811,-440706.65292053996]
["State ITC",null,{"$f":"C99","v":0},{"$f":"D99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["State PTC",null,{"$f":"C103","v":0},{"$f":"D103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxable Income Prior to Incentives",null,{"$f":"SUM(C242:C248)","v":-4752935.3995546466},{"$f":"SUM(D242:D248)","v":-8662444.5563660804},-4414936.1688962653,-1821337.7046418141,-1710803.1624899136,273527.0186359536,2263312.0706013581,2392568.4202494812,2530593.8085294673,2678797.9644093383,2837166.8942172518,2450706.8486666628,2249744.086901288,2799704.3083880935,3220805.6692450591,3481854.7908367105,3733926.7306936421,3924135.7680162499,3953944.8614356373,3983645.4250377878,4045367.7459547347,4093549.2854397343,4109475.8552237013,3459819.2523470577,3017989.0199012039,3460369.9815063961,3732255.314279112,3748461.7056746143,3956172.2994701746,4163730.2516021971,4179478.6050551748,4195064.2137642205,4210481.8504658742,4225726.1672897199,4240791.6930930372,3460038.9078289471,2927731.6093930774,3445630.8746341337,3759645.891898056,7572141.5819983687]
[{"$f":"'Inputs & Results'!A53","v":"Investment Based Incentive (IBI)"}]
[{"$f":"'Inputs & Results'!A54","v":"Fixed Amount ($)"}]
[{"$f":"'Inputs & Results'!A55","v":"Federal"},null,{"$f":"IF(IBIFedFixedFedTax=\"Yes\",C565,0)","v":0}]
[{"$f":"'Inputs & Results'!A56","v":"State"},null,{"$f":"IF(IBIStateFixedFedTax=\"Yes\",C566,0)","v":0}]
[{"$f":"'Inputs & Results'!A57","v":"Utility"},null,{"$f":"IF(IBIUtilityFixedFedTax=\"Yes\",C567,0)","v":0}]
[{"$f":"'Inputs & Results'!A58","v":"Other"},null,{"$f":"IF(IBIOtherFixedFedTax=\"Yes\",C568,0)","v":0}]
["Total",null,{"$f":"SUM(C252:C255)","v":0}]
[{"$f":"'Inputs & Results'!A59","v":"Percentage of Pre-Financing Costs"}]
[{"$f":"'Inputs & Results'!A60","v":"Federal"},null,{"$f":"IF(IBIFedPercentFedTax=\"Yes\",C571,0)","v":0}]
[{"$f":"'Inputs & Results'!A61","v":"State"},null,{"$f":"IF(IBIStatePercentFedTax=\"Yes\",C572,0)","v":0}]
[{"$f":"'Inputs & Results'!A62","v":"Utility"},null,{"$f":"IF(IBIUtilityPercentFedTax=\"Yes\",C573,0)","v":0}]
[{"$f":"'Inputs & Results'!A63","v":"Other"},null,{"$f":"IF(IBIOtherPercentFedTax=\"Yes\",C574,0)","v":0}]
["Total",null,{"$f":"SUM(C258:C261)","v":0}]
[{"$f":"'Inputs & Results'!A64","v":"Capacity Based Incentive (CBI) ($/DC-Watt)"}]
[{"$f":"'Inputs & Results'!A65","v":"Federal"},null,{"$f":"IF(CBIFedFedTax=\"Yes\",C577,0)","v":0}]
[{"$f":"'Inputs & Results'!A66","v":"State"},null,{"$f":"IF(CBIStateFedTax=\"Yes\",C578,0)","v":0}]
[{"$f":"'Inputs & Results'!A67","v":"Utility"},null,{"$f":"IF(CBIUtilityFedTax=\"Yes\",C579,0)","v":0}]
[{"$f":"'Inputs & Results'!A68","v":"Other"},null,{"$f":"IF(CBIOtherFedTax=\"Yes\",C580,0)","v":0}]
["Total",null,{"$f":"SUM(C264:C267)","v":0}]
[{"$f":"'Inputs & Results'!A71","v":"Production Based Incentive (PBI) ($/kWh)"}]
[{"$f":"'Inputs & Results'!A72","v":"Federal"},null,{"$f":"IF(AND(PBIFedFedTax=\"Yes\",PBIFedDebtSwitch=\"No\"),C587,0)","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]
[{"$f":"'Inputs & Results'!A73","v":"State"},null,{"$f":"IF(AND(PBIStateFedTax=\"Yes\",PBIStateDebtSwitch=\"No\"),C591,0)","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]
[{"$f":"'Inputs & Results'!A74","v":"Utility"},null,{"$f":"IF(AND(PBIUtilityFedTax=\"Yes\",PBIUtilityDebtSwitch=\"No\"),C595,0)","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]
[{"$f":"'Inputs & Results'!A75","v":"Other"},null,{"$f":"IF(AND(PBIOtherFedTax=\"Yes\",PBIOtherDebtSwitch=\"No\"),C599,0)","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]
["Total",null,{"$f":"SUM(C270:C273)","v":0},{"$f":"SUM(D270:D273)","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,{"$f":"SUM(AM270:AM273)","v":0},{"$f":"SUM(AN270:AN273)","v":0},{"$f":"SUM(AO270:AO273)","v":0},{"$f":"SUM(AP270:AP273)","v":0}]
["Total Taxable Incentives",null,{"$f":"C256+C262+C268+C274","v":0},{"$f":"D256+D262+D268+D274","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]
[]
["Taxable Income Including Incentives",null,{"$f":"C249+C275","v":-4752935.3995546466},{"$f":"D249+D275","v":-8662444.5563660804},-4414936.1688962653,-1821337.7046418141,-1710803.1624899136,273527.0186359536,2263312.0706013581,2392568.4202494812,2530593.8085294673,2678797.9644093383,2837166.8942172518,2450706.8486666628,2249744.086901288,2799704.3083880935,3220805.6692450591,3481854.7908367105,3733926.7306936421,3924135.7680162499,3953944.8614356373,3983645.4250377878,4045367.7459547347,4093549.2854397343,4109475.8552237013,3459819.2523470577,3017989.0199012039,3460369.9815063961,3732255.314279112,3748461.7056746143,3956172.2994701746,4163730.2516021971,4179478.6050551748,4195064.2137642205,4210481.8504658742,4225726.1672897199,4240791.6930930372,3460038.9078289471,2927731.6093930774,3445630.8746341337,3759645.891898056,7572141.5819983687]
["Federal Tax Benefit/(Liability)",null,{"$f":"C277*-FedTax","v":1663527.3898441263},3031855.5947281281,1545227.6591136928,637468.1966246349,598781.10687146976,-95734.456522583758,-792159.2247104753,-837398.9470873184,-885707.83298531349,-937579.28754326829,-993008.41297603806,-857747.39703333192,-787410.43041545071,-979896.5079358326,-1127281.9842357705,-1218649.1767928486,-1306874.3557427747,-1373447.5188056873,-1383880.7015024731,-1394275.8987632256,-1415878.711084157,-1432742.2499039068,-1438316.5493282953,-1210936.7383214701,-1056296.1569654213,-1211129.4935272385,-1306289.359997689,-1311961.596986115,-1384660.304814561,-1457305.5880607688,-1462817.511769311,-1468272.4748174772,-1473668.6476630559,-1479004.1585514019,-1484277.0925825629,-1211013.6177401314,-1024706.063287577,-1205970.8061219468,-1315876.0621643194,-2650249.5536994287]
[]
["Depreciation & ITC"]
["State Depreciation & ITC"]
["Summary",null,null,null,null,null,"ITC as % of Project Cost",null,null,null,"ITC as Fixed Amount"]
[null,"% of Total Depreciable Basis","Gross Amount Allocated","Reduction: IBI","Reduction: CBI","Depreciable Basis Prior to ITC","ITC Qualifying Costs","% of ITC Qualifying Costs","ITC Amount","ITC Basis Disallowance","Amount","ITC Basis Disallowance","ITC Reduction: State","ITC Reduction: Federal","Depreciable Basis After ITC Reduction","First Year Bonus Depreciation","Depreciable Basis After Bonus Reduction"]
[{"$f":"'Inputs & Results'!A245","v":"5-yr MACRS"},{"$f":"C284/$C$291","v":0.91752577319587625},{"$f":"'Inputs & Results'!C254","v":40352010.084664293},{"$f":"IF(StateBasisReduction=\"5-Yr MACRS\",D291,$B284*D$291)","v":0},{"$f":"IF(StateBasisReduction=\"5-Yr MACRS\",E291,$B284*E$291)","v":0},{"$f":"C284-D284-E284","v":40352010.084664293},{"$f":"IF('Inputs & Results'!B284=\"Yes\",F284,0)","v":40352010.084664293},{"$f":"IF($G$291=0,0,G284/$G$291)","v":1},{"$f":"$I$291*H284","v":0},{"$f":"I284*0.5","v":0},{"$f":"H284*$K$291","v":0},{"$f":"K284*0.5","v":0},{"$f":"IF(ITCStateFixedStateDeprec=\"Yes\",L284,0)+IF(ITCStatePercentStateDeprec=\"Yes\",J284,0)","v":0},{"$f":"IF(ITCFedFixedStateDeprec=\"Yes\",L418,0)+IF(ITCFedPercentStateDeprec=\"Yes\",J418,0)","v":6052801.5126996441},{"$f":"F284-M284-N284","v":34299208.571964651},{"$f":"IF('Inputs & Results'!B266=\"Yes\",O284*StateBonusDeprec,0)","v":0},{"$f":"O284-P284","v":34299208.571964651}]
[{"$f":"'Inputs & Results'!A246","v":"15-yr MACRS"},1.5463917525773196E-2,{"$f":"'Inputs & Results'!C255","v":680090.05760670162},{"$f":"IF(StateBasisReduction=\"5-Yr MACRS\",0,$B285*D$291)","v":0},0,{"$f":"C285-D285-E285","v":680090.05760670162},{"$f":"IF('Inputs & Results'!B285=\"Yes\",F285,0)","v":0},{"$f":"IF($G$291=0,0,G285/$G$291)","v":0},0,{"$f":"I285*0.5","v":0},0,{"$f":"K285*0.5","v":0},0,0,680090.05760670162,{"$f":"IF('Inputs & Results'!B267=\"Yes\",O285*StateBonusDeprec,0)","v":0},{"$f":"O285-P285","v":680090.05760670162}]
[{"$f":"'Inputs & Results'!A247","v":"5-yr SL"},0,{"$f":"'Inputs & Results'!C256","v":0},0,0,0,{"$f":"IF('Inputs & Results'!B286=\"Yes\",F286,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF('Inputs & Results'!B268=\"Yes\",O286*StateBonusDeprec,0)","v":0},0]
[{"$f":"'Inputs & Results'!A248","v":"15-yr SL"},3.0927835051546393E-2,{"$f":"'Inputs & Results'!C257","v":1360180.1152134032},0,0,1360180.1152134032,{"$f":"IF('Inputs & Results'!B287=\"Yes\",F287,0)","v":0},0,0,0,0,0,0,0,1360180.1152134032,{"$f":"IF('Inputs & Results'!B269=\"Yes\",O287*StateBonusDeprec,0)","v":0},1360180.1152134032]
[{"$f":"'Inputs & Results'!A249","v":"20-yr SL"},3.0927835051546393E-2,{"$f":"'Inputs & Results'!C258","v":1360180.1152134032},0,0,1360180.1152134032,{"$f":"IF('Inputs & Results'!B288=\"Yes\",F288,0)","v":0},0,0,0,0,0,0,0,1360180.1152134032,{"$f":"IF('Inputs & Results'!B270=\"Yes\",O288*StateBonusDeprec,0)","v":0},1360180.1152134032]
[{"$f":"'Inputs & Results'!A250","v":"39-yr SL"},5.1546391752577319E-3,{"$f":"'Inputs & Results'!C259","v":226696.68586890053},0,0,226696.68586890053,{"$f":"IF('Inputs & Results'!B289=\"Yes\",F289,0)","v":0},0,0,0,0,0,0,0,226696.68586890053,{"$f":"IF('Inputs & Results'!B271=\"Yes\",O289*StateBonusDeprec,0)","v":0},226696.68586890053]
["Non-Depreciable "]
[null,{"$f":"SUM(B284:B290)","v":1},{"$f":"SUM(C284:C290)","v":43979157.058566704},{"$f":"B300+B306","v":0},{"$f":"B312","v":0},{"$f":"SUM(F284:F290)","v":43979157.058566704},{"$f":"SUM(G284:G290)","v":40352010.084664293},{"$f":"SUM(H284:H290)","v":1},{"$f":"MIN(ITCStateMax,ITCStatePercent*G291)","v":0},{"$f":"SUM(J284:J290)","v":0},{"$f":"ITCStateFixed","v":0},{"$f":"SUM(L284:L290)","v":0},0,6052801.5126996441,37926355.545867063,0,37926355.545867063]
[]
["Depreciable Basis Incentive Reductions"]
[{"$f":"A563","v":"Investment Based Incentive (IBI)"}]
[{"$f":"A564","v":"Fixed Amount ($)"}]
["Federal",{"$f":"IF(IBIFedFixedStateDeprec=\"Yes\",IBIFedFixed,0)","v":0}]
["State",{"$f":"IF(IBIStateFixedStateDeprec=\"Yes\",IBIStateFixed,0)","v":0}]
["Utility",{"$f":"IF(IBIUtilityFixedStateDeprec=\"Yes\",IBIUtilityFixed,0)","v":0}]
["Other",{"$f":"IF(IBIOtherFixedStateDeprec=\"Yes\",IBIOtherFixed,0)","v":0}]
["Total",{"$f":"SUM(B296:B299)","v":0}]
["Percentage of Pre-Financing Costs"]
["Federal",{"$f":"IF(IBIFedPercentStateDeprec=\"Yes\",IBIFedPercent,0)","v":0}]
[{"$f":"A572","v":"State"},{"$f":"IF(IBIStatePercentStateDeprec=\"Yes\",IBIStatePercent,0)","v":0}]
["Utility",{"$f":"IF(IBIUtilityPercentStateDeprec=\"Yes\",IBIUtilityPercent,0)","v":0}]
["Other",{"$f":"IF(IBIOtherPercentStateDeprec=\"Yes\",IBIOtherPercent,0)","v":0}]
["Total",{"$f":"SUM(B302:B305)","v":0}]
["Capacity Based Incentive (CBI)"]
["Federal",{"$f":"IF(CBIFedStateDeprec=\"Yes\",CBIFed,0)","v":0}]
[{"$f":"A578","v":"State"},{"$f":"IF(CBIStateStateDeprec=\"Yes\",CBIState,0)","v":0}]
["Utility",{"$f":"IF(CBIUtilityStateDeprec=\"Yes\",CBIUtility,0)","v":0}]
["Other",{"$f":"IF(CBIOtherStateDeprec=\"Yes\",CBIOther,0)","v":0}]
[{"$f":"A581","v":"Total"},{"$f":"SUM(B308:B311)","v":0}]
["Total Basis Reduction",{"$f":"B300+B306+B312","v":0}]
[]
["State Depreciation Amounts"]
["Applicable %"]
[{"$f":"A284","v":"5-yr MACRS"},{"$f":"SUM(C317:AP317)","v":0.99999999999999989},{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0.2},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0.32},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0.192},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0.1152},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0.1152},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":5.7599999999999998E-2},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0}]
[{"$f":"A285","v":"15-yr MACRS"},{"$f":"SUM(C318:AP318)","v":1.0000000000000002},{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0.05},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":9.5000000000000001E-2},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":8.5500000000000007E-2},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":7.6999999999999999E-2},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":6.93E-2},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":6.2300000000000001E-2},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.8999999999999997E-2},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.8999999999999997E-2},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.91E-2},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.8999999999999997E-2},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.91E-2},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.8999999999999997E-2},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.91E-2},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.8999999999999997E-2},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.91E-2},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":2.9499999999999998E-2},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0}]
["5-yr SL",0.99999999999999989,{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.1},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.2},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.2},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.2},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.2},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.1},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0}]
["15-yr SL",0.99999999999999989,{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":3.3300000000000003E-2},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6600000000000006E-2},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6600000000000006E-2},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6600000000000006E-2},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6600000000000006E-2},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":3.3300000000000003E-2},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0}]
["20-yr SL",1.0000000000000002,{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":2.5000000000000001E-2},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":2.5000000000000001E-2},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0}]
["39-yr SL",1.0000000000000004,{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":1.2820512820512799E-2},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":1.2820512820512799E-2}]
["Amount"]
[{"$f":"A317","v":"5-yr MACRS"},{"$f":"SUM(C324:AP324)","v":34299208.571964659},{"$f":"C317*$Q284","v":6859841.7143929303},10975746.743028689,6585448.0458172131,3951268.8274903279,3951268.8274903279,1975634.4137451639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A318","v":"15-yr MACRS"},{"$f":"SUM(C325:AP325)","v":680090.05760670174},{"$f":"C318*$Q285","v":34004.50288033508},64608.555472636654,58147.699925372995,52366.934435716023,47130.24099214442,42369.610588897514,40125.313398795392,40125.313398795392,40193.322404556064,40125.313398795392,40193.322404556064,40125.313398795392,40193.322404556064,40125.313398795392,40193.322404556064,20062.656699397696,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["5-yr SL",0,{"$f":"C319*$Q286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["15-yr SL",1360180.1152134032,{"$f":"C320*$Q287","v":45293.99783660633},90724.013684733989,90724.013684733989,90724.013684733989,90724.013684733989,90724.013684733989,90724.013684733989,90587.995673212659,90724.013684733989,90587.995673212659,90724.013684733989,90587.995673212659,90724.013684733989,90587.995673212659,90724.013684733989,45293.99783660633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["20-yr SL",1360180.1152134032,{"$f":"C321*$Q288","v":34004.50288033508},68009.005760670159,68009.005760670159,68009.005760670159,68009.005760670159,68009.005760670159,68009.005760670159,68009.005760670159,68009.005760670159,68009.005760670159,68009.005760670159,68009.005760670159,68009.005760670159,68009.005760670159,68009.005760670159,68009.005760670159,68009.005760670159,68009.005760670159,68009.005760670159,68009.005760670159,34004.50288033508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["39-yr SL",226696.68586890056,{"$f":"C322*$Q289","v":2906.3677675500021},5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,2906.3677675500021]
["First Year Bonus Depreciation",{"$f":"SUM(C330:AP330)","v":0},{"$f":"P291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,37926355.545867063,{"$f":"SUM(C324:C330)","v":6976051.0857577566},{"$f":"SUM(D324:D330)","v":11204901.05348183},6808141.50072309,4168181.5169065478,4162944.8234629761,2182549.7793145655,204671.06837929957,204535.05036777823,204739.07738506023,204535.05036777823,204739.07738506023,204535.05036777823,204739.07738506023,204535.05036777823,204739.07738506023,139178.39583177419,73821.741295770174,73821.741295770174,73821.741295770174,73821.741295770174,39817.238415435095,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,2906.3677675500021]
[]
["Major Equipment Replacement Depreciation"]
["Depreciation Schedule Selected",{"$f":"MMStateTaxTreatment","v":"5-yr MACRS"}]
["Year",{"$f":"B2","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
["Depreciation Percent",0,{"$f":"IF($B$334=$A317,C317,0)+IF($B$334=$A318,C318,0)+IF($B$334=$A319,C319,0)+IF($B$334=$A320,C320,0)+IF($B$334=$A321,C321,0)+IF($B$334=$A322,C322,0)","v":0.2},0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Major Equipment Replacement 1"]
["Timing"]
[1,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C685:C685)>0,B340+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C685:D685)>0,C340+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C685:E685)>0,D340+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C685:F685)>0,E340+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C685:G685)>0,F340+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C685:H685)>0,G340+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C685:I685)>0,H340+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C685:J685)>0,I340+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C685:K685)>0,J340+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C685:L685)>0,K340+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C685:M685)>0,L340+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C685:N685)>0,M340+1,0),0)","v":1},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C685:O685)>0,N340+1,0),0)","v":2},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C685:P685)>0,O340+1,0),0)","v":3},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C685:Q685)>0,P340+1,0),0)","v":4},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C685:R685)>0,Q340+1,0),0)","v":5},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C685:S685)>0,R340+1,0),0)","v":6},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C685:T685)>0,S340+1,0),0)","v":7},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C685:U685)>0,T340+1,0),0)","v":8},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C685:V685)>0,U340+1,0),0)","v":9},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C685:W685)>0,V340+1,0),0)","v":10},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C685:X685)>0,W340+1,0),0)","v":11},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C685:Y685)>0,X340+1,0),0)","v":12},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C685:Z685)>0,Y340+1,0),0)","v":13},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C685:AA685)>0,Z340+1,0),0)","v":14},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C685:AB685)>0,AA340+1,0),0)","v":15},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C685:AC685)>0,AB340+1,0),0)","v":16},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C685:AD685)>0,AC340+1,0),0)","v":17},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C685:AE685)>0,AD340+1,0),0)","v":18},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C685:AF685)>0,AE340+1,0),0)","v":19},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C685:AG685)>0,AF340+1,0),0)","v":20},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C685:AH685)>0,AG340+1,0),0)","v":21},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C685:AI685)>0,AH340+1,0),0)","v":22},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C685:AJ685)>0,AI340+1,0),0)","v":23},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C685:AK685)>0,AJ340+1,0),0)","v":24},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C685:AL685)>0,AK340+1,0),0)","v":25},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C685:AM685)>0,AL340+1,0),0)","v":26},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C685:AN685)>0,AM340+1,0),0)","v":27},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C685:AO685)>0,AN340+1,0),0)","v":28},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C685:AP685)>0,AO340+1,0),0)","v":29}]
[{"$f":"A340+1","v":2},null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C686:C686)>0,B341+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C686:D686)>0,C341+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C686:E686)>0,D341+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C686:F686)>0,E341+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C686:G686)>0,F341+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C686:H686)>0,G341+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C686:I686)>0,H341+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C686:J686)>0,I341+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C686:K686)>0,J341+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C686:L686)>0,K341+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C686:M686)>0,L341+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C686:N686)>0,M341+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C686:O686)>0,N341+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C686:P686)>0,O341+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C686:Q686)>0,P341+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C686:R686)>0,Q341+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C686:S686)>0,R341+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C686:T686)>0,S341+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C686:U686)>0,T341+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C686:V686)>0,U341+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C686:W686)>0,V341+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C686:X686)>0,W341+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C686:Y686)>0,X341+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C686:Z686)>0,Y341+1,0),0)","v":1},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C686:AA686)>0,Z341+1,0),0)","v":2},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C686:AB686)>0,AA341+1,0),0)","v":3},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C686:AC686)>0,AB341+1,0),0)","v":4},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C686:AD686)>0,AC341+1,0),0)","v":5},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C686:AE686)>0,AD341+1,0),0)","v":6},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C686:AF686)>0,AE341+1,0),0)","v":7},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C686:AG686)>0,AF341+1,0),0)","v":8},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C686:AH686)>0,AG341+1,0),0)","v":9},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C686:AI686)>0,AH341+1,0),0)","v":10},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C686:AJ686)>0,AI341+1,0),0)","v":11},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C686:AK686)>0,AJ341+1,0),0)","v":12},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C686:AL686)>0,AK341+1,0),0)","v":13},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C686:AM686)>0,AL341+1,0),0)","v":14},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C686:AN686)>0,AM341+1,0),0)","v":15},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C686:AO686)>0,AN341+1,0),0)","v":16},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C686:AP686)>0,AO341+1,0),0)","v":17}]
[{"$f":"A341+1","v":3},null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C687:C687)>0,B342+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C687:D687)>0,C342+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C687:E687)>0,D342+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C687:F687)>0,E342+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C687:G687)>0,F342+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C687:H687)>0,G342+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C687:I687)>0,H342+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C687:J687)>0,I342+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C687:K687)>0,J342+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C687:L687)>0,K342+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C687:M687)>0,L342+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C687:N687)>0,M342+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C687:O687)>0,N342+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C687:P687)>0,O342+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C687:Q687)>0,P342+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C687:R687)>0,Q342+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C687:S687)>0,R342+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C687:T687)>0,S342+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C687:U687)>0,T342+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C687:V687)>0,U342+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C687:W687)>0,V342+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C687:X687)>0,W342+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C687:Y687)>0,X342+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C687:Z687)>0,Y342+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C687:AA687)>0,Z342+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C687:AB687)>0,AA342+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C687:AC687)>0,AB342+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C687:AD687)>0,AC342+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C687:AE687)>0,AD342+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C687:AF687)>0,AE342+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C687:AG687)>0,AF342+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C687:AH687)>0,AG342+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C687:AI687)>0,AH342+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C687:AJ687)>0,AI342+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C687:AK687)>0,AJ342+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C687:AL687)>0,AK342+1,0),0)","v":1},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C687:AM687)>0,AL342+1,0),0)","v":2},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C687:AN687)>0,AM342+1,0),0)","v":3},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C687:AO687)>0,AN342+1,0),0)","v":4},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C687:AP687)>0,AO342+1,0),0)","v":5}]
[4,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C688:C688)>0,B343+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C688:D688)>0,C343+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C688:E688)>0,D343+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C688:F688)>0,E343+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C688:G688)>0,F343+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C688:H688)>0,G343+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C688:I688)>0,H343+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C688:J688)>0,I343+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C688:K688)>0,J343+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C688:L688)>0,K343+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C688:M688)>0,L343+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C688:N688)>0,M343+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C688:O688)>0,N343+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C688:P688)>0,O343+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C688:Q688)>0,P343+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C688:R688)>0,Q343+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C688:S688)>0,R343+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C688:T688)>0,S343+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C688:U688)>0,T343+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C688:V688)>0,U343+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C688:W688)>0,V343+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C688:X688)>0,W343+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C688:Y688)>0,X343+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C688:Z688)>0,Y343+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C688:AA688)>0,Z343+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C688:AB688)>0,AA343+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C688:AC688)>0,AB343+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C688:AD688)>0,AC343+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C688:AE688)>0,AD343+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C688:AF688)>0,AE343+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C688:AG688)>0,AF343+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C688:AH688)>0,AG343+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C688:AI688)>0,AH343+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C688:AJ688)>0,AI343+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C688:AK688)>0,AJ343+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C688:AL688)>0,AK343+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C688:AM688)>0,AL343+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C688:AN688)>0,AM343+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C688:AO688)>0,AN343+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C688:AP688)>0,AO343+1,0),0)","v":0}]
[5,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C689:C689)>0,B344+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C689:D689)>0,C344+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C689:E689)>0,D344+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C689:F689)>0,E344+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C689:G689)>0,F344+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C689:H689)>0,G344+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C689:I689)>0,H344+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C689:J689)>0,I344+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C689:K689)>0,J344+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C689:L689)>0,K344+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C689:M689)>0,L344+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C689:N689)>0,M344+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C689:O689)>0,N344+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C689:P689)>0,O344+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C689:Q689)>0,P344+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C689:R689)>0,Q344+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C689:S689)>0,R344+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C689:T689)>0,S344+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C689:U689)>0,T344+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C689:V689)>0,U344+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C689:W689)>0,V344+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C689:X689)>0,W344+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C689:Y689)>0,X344+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C689:Z689)>0,Y344+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C689:AA689)>0,Z344+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C689:AB689)>0,AA344+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C689:AC689)>0,AB344+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C689:AD689)>0,AC344+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C689:AE689)>0,AD344+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C689:AF689)>0,AE344+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C689:AG689)>0,AF344+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C689:AH689)>0,AG344+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C689:AI689)>0,AH344+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C689:AJ689)>0,AI344+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C689:AK689)>0,AJ344+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C689:AL689)>0,AK344+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C689:AM689)>0,AL344+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C689:AN689)>0,AM344+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C689:AO689)>0,AN344+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C689:AP689)>0,AO344+1,0),0)","v":0}]
[6,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C690:C690)>0,B345+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C690:D690)>0,C345+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C690:E690)>0,D345+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C690:F690)>0,E345+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C690:G690)>0,F345+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C690:H690)>0,G345+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C690:I690)>0,H345+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C690:J690)>0,I345+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C690:K690)>0,J345+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C690:L690)>0,K345+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C690:M690)>0,L345+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C690:N690)>0,M345+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C690:O690)>0,N345+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C690:P690)>0,O345+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C690:Q690)>0,P345+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C690:R690)>0,Q345+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C690:S690)>0,R345+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C690:T690)>0,S345+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C690:U690)>0,T345+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C690:V690)>0,U345+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C690:W690)>0,V345+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C690:X690)>0,W345+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C690:Y690)>0,X345+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C690:Z690)>0,Y345+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C690:AA690)>0,Z345+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C690:AB690)>0,AA345+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C690:AC690)>0,AB345+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C690:AD690)>0,AC345+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C690:AE690)>0,AD345+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C690:AF690)>0,AE345+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C690:AG690)>0,AF345+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C690:AH690)>0,AG345+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C690:AI690)>0,AH345+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C690:AJ690)>0,AI345+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C690:AK690)>0,AJ345+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C690:AL690)>0,AK345+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C690:AM690)>0,AL345+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C690:AN690)>0,AM345+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C690:AO690)>0,AN345+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C690:AP690)>0,AO345+1,0),0)","v":0}]
[7,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C691:C691)>0,B346+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C691:D691)>0,C346+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C691:E691)>0,D346+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C691:F691)>0,E346+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C691:G691)>0,F346+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C691:H691)>0,G346+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C691:I691)>0,H346+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C691:J691)>0,I346+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C691:K691)>0,J346+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C691:L691)>0,K346+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C691:M691)>0,L346+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C691:N691)>0,M346+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C691:O691)>0,N346+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C691:P691)>0,O346+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C691:Q691)>0,P346+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C691:R691)>0,Q346+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C691:S691)>0,R346+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C691:T691)>0,S346+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C691:U691)>0,T346+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C691:V691)>0,U346+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C691:W691)>0,V346+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C691:X691)>0,W346+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C691:Y691)>0,X346+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C691:Z691)>0,Y346+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C691:AA691)>0,Z346+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C691:AB691)>0,AA346+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C691:AC691)>0,AB346+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C691:AD691)>0,AC346+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C691:AE691)>0,AD346+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C691:AF691)>0,AE346+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C691:AG691)>0,AF346+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C691:AH691)>0,AG346+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C691:AI691)>0,AH346+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C691:AJ691)>0,AI346+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C691:AK691)>0,AJ346+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C691:AL691)>0,AK346+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C691:AM691)>0,AL346+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C691:AN691)>0,AM346+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C691:AO691)>0,AN346+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C691:AP691)>0,AO346+1,0),0)","v":0}]
[8,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C692:C692)>0,B347+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C692:D692)>0,C347+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C692:E692)>0,D347+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C692:F692)>0,E347+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C692:G692)>0,F347+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C692:H692)>0,G347+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C692:I692)>0,H347+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C692:J692)>0,I347+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C692:K692)>0,J347+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C692:L692)>0,K347+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C692:M692)>0,L347+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C692:N692)>0,M347+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C692:O692)>0,N347+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C692:P692)>0,O347+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C692:Q692)>0,P347+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C692:R692)>0,Q347+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C692:S692)>0,R347+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C692:T692)>0,S347+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C692:U692)>0,T347+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C692:V692)>0,U347+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C692:W692)>0,V347+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C692:X692)>0,W347+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C692:Y692)>0,X347+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C692:Z692)>0,Y347+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C692:AA692)>0,Z347+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C692:AB692)>0,AA347+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C692:AC692)>0,AB347+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C692:AD692)>0,AC347+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C692:AE692)>0,AD347+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C692:AF692)>0,AE347+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C692:AG692)>0,AF347+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C692:AH692)>0,AG347+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C692:AI692)>0,AH347+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C692:AJ692)>0,AI347+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C692:AK692)>0,AJ347+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C692:AL692)>0,AK347+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C692:AM692)>0,AL347+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C692:AN692)>0,AM347+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C692:AO692)>0,AN347+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C692:AP692)>0,AO347+1,0),0)","v":0}]
[{"$f":"A347+1","v":9},null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C693:C693)>0,B348+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C693:D693)>0,C348+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C693:E693)>0,D348+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C693:F693)>0,E348+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C693:G693)>0,F348+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C693:H693)>0,G348+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C693:I693)>0,H348+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C693:J693)>0,I348+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C693:K693)>0,J348+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C693:L693)>0,K348+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C693:M693)>0,L348+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C693:N693)>0,M348+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C693:O693)>0,N348+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C693:P693)>0,O348+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C693:Q693)>0,P348+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C693:R693)>0,Q348+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C693:S693)>0,R348+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C693:T693)>0,S348+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C693:U693)>0,T348+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C693:V693)>0,U348+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C693:W693)>0,V348+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C693:X693)>0,W348+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C693:Y693)>0,X348+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C693:Z693)>0,Y348+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C693:AA693)>0,Z348+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C693:AB693)>0,AA348+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C693:AC693)>0,AB348+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C693:AD693)>0,AC348+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C693:AE693)>0,AD348+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C693:AF693)>0,AE348+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C693:AG693)>0,AF348+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C693:AH693)>0,AG348+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C693:AI693)>0,AH348+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C693:AJ693)>0,AI348+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C693:AK693)>0,AJ348+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C693:AL693)>0,AK348+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C693:AM693)>0,AL348+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C693:AN693)>0,AM348+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C693:AO693)>0,AN348+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C693:AP693)>0,AO348+1,0),0)","v":0}]
[10,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C694:C694)>0,B349+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C694:D694)>0,C349+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C694:E694)>0,D349+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C694:F694)>0,E349+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C694:G694)>0,F349+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C694:H694)>0,G349+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C694:I694)>0,H349+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C694:J694)>0,I349+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C694:K694)>0,J349+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C694:L694)>0,K349+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C694:M694)>0,L349+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C694:N694)>0,M349+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C694:O694)>0,N349+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C694:P694)>0,O349+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C694:Q694)>0,P349+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C694:R694)>0,Q349+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C694:S694)>0,R349+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C694:T694)>0,S349+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C694:U694)>0,T349+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C694:V694)>0,U349+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C694:W694)>0,V349+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C694:X694)>0,W349+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C694:Y694)>0,X349+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C694:Z694)>0,Y349+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C694:AA694)>0,Z349+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C694:AB694)>0,AA349+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C694:AC694)>0,AB349+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C694:AD694)>0,AC349+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C694:AE694)>0,AD349+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C694:AF694)>0,AE349+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C694:AG694)>0,AF349+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C694:AH694)>0,AG349+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C694:AI694)>0,AH349+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C694:AJ694)>0,AI349+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C694:AK694)>0,AJ349+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C694:AL694)>0,AK349+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C694:AM694)>0,AL349+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C694:AN694)>0,AM349+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C694:AO694)>0,AN349+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C694:AP694)>0,AO349+1,0),0)","v":0}]
["Depreciation Amount"]
[1,{"$f":"SUM(C351:AP351)","v":2944872.3435013141},{"$f":"LOOKUP(C340,$B$335:$AP$335,$B$336:$AP$336)*$B685","v":0},0,0,0,0,0,0,0,0,0,0,588974.46870026283,942359.14992042049,565415.48995225236,339249.29397135135,339249.29397135135,169624.64698567567,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A351+1","v":2},3520942.886524681,{"$f":"LOOKUP(C341,$B$335:$AP$335,$B$336:$AP$336)*$B686","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,704188.57730493625,1126701.7236878979,676021.03421273874,405612.62052764324,405612.62052764324,202806.31026382162,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A352+1","v":3},3967224.3859686418,{"$f":"LOOKUP(C342,$B$335:$AP$335,$B$336:$AP$336)*$B687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,841940.65916142659,1347105.0546582823,808263.03279496951,484957.81967698166,484957.81967698166]
[4,0,{"$f":"LOOKUP(C343,$B$335:$AP$335,$B$336:$AP$336)*$B688","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]
[5,0,{"$f":"LOOKUP(C344,$B$335:$AP$335,$B$336:$AP$336)*$B689","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]
[6,0,{"$f":"LOOKUP(C345,$B$335:$AP$335,$B$336:$AP$336)*$B690","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]
[7,0,{"$f":"LOOKUP(C346,$B$335:$AP$335,$B$336:$AP$336)*$B691","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]
[8,0,{"$f":"LOOKUP(C347,$B$335:$AP$335,$B$336:$AP$336)*$B692","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]
[{"$f":"A358+1","v":9},0,{"$f":"LOOKUP(C348,$B$335:$AP$335,$B$336:$AP$336)*$B693","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]
[10,0,{"$f":"LOOKUP(C349,$B$335:$AP$335,$B$336:$AP$336)*$B694","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]
["Total",null,{"$f":"SUM(C351:C360)","v":0},{"$f":"SUM(D351:D360)","v":0},0,0,0,0,0,0,0,0,0,588974.46870026283,942359.14992042049,565415.48995225236,339249.29397135135,339249.29397135135,169624.64698567567,0,0,0,0,0,0,704188.57730493625,1126701.7236878979,676021.03421273874,405612.62052764324,405612.62052764324,202806.31026382162,0,0,0,0,0,0,841940.65916142659,1347105.0546582823,808263.03279496951,484957.81967698166,484957.81967698166]
[]
["Major Equipment Replacement - 2"]
["Timing"]
[1,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C717:C717)>0,B365+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C717:D717)>0,C365+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C717:E717)>0,D365+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C717:F717)>0,E365+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C717:G717)>0,F365+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C717:H717)>0,G365+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C717:I717)>0,H365+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C717:J717)>0,I365+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C717:K717)>0,J365+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C717:L717)>0,K365+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C717:M717)>0,L365+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C717:N717)>0,M365+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C717:O717)>0,N365+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C717:P717)>0,O365+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C717:Q717)>0,P365+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C717:R717)>0,Q365+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C717:S717)>0,R365+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C717:T717)>0,S365+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C717:U717)>0,T365+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C717:V717)>0,U365+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C717:W717)>0,V365+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C717:X717)>0,W365+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C717:Y717)>0,X365+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C717:Z717)>0,Y365+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C717:AA717)>0,Z365+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C717:AB717)>0,AA365+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C717:AC717)>0,AB365+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C717:AD717)>0,AC365+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C717:AE717)>0,AD365+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C717:AF717)>0,AE365+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C717:AG717)>0,AF365+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C717:AH717)>0,AG365+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C717:AI717)>0,AH365+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C717:AJ717)>0,AI365+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C717:AK717)>0,AJ365+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C717:AL717)>0,AK365+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C717:AM717)>0,AL365+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C717:AN717)>0,AM365+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C717:AO717)>0,AN365+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C717:AP717)>0,AO365+1,0),0)","v":0}]
[{"$f":"A365+1","v":2},null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C718:C718)>0,B366+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C718:D718)>0,C366+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C718:E718)>0,D366+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C718:F718)>0,E366+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C718:G718)>0,F366+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C718:H718)>0,G366+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C718:I718)>0,H366+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C718:J718)>0,I366+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C718:K718)>0,J366+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C718:L718)>0,K366+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C718:M718)>0,L366+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C718:N718)>0,M366+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C718:O718)>0,N366+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C718:P718)>0,O366+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C718:Q718)>0,P366+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C718:R718)>0,Q366+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C718:S718)>0,R366+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C718:T718)>0,S366+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C718:U718)>0,T366+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C718:V718)>0,U366+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C718:W718)>0,V366+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C718:X718)>0,W366+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C718:Y718)>0,X366+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C718:Z718)>0,Y366+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C718:AA718)>0,Z366+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C718:AB718)>0,AA366+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C718:AC718)>0,AB366+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C718:AD718)>0,AC366+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C718:AE718)>0,AD366+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C718:AF718)>0,AE366+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C718:AG718)>0,AF366+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C718:AH718)>0,AG366+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C718:AI718)>0,AH366+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C718:AJ718)>0,AI366+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C718:AK718)>0,AJ366+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C718:AL718)>0,AK366+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C718:AM718)>0,AL366+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C718:AN718)>0,AM366+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C718:AO718)>0,AN366+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C718:AP718)>0,AO366+1,0),0)","v":0}]
[{"$f":"A366+1","v":3},null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C719:C719)>0,B367+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C719:D719)>0,C367+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C719:E719)>0,D367+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C719:F719)>0,E367+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C719:G719)>0,F367+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C719:H719)>0,G367+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C719:I719)>0,H367+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C719:J719)>0,I367+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C719:K719)>0,J367+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C719:L719)>0,K367+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C719:M719)>0,L367+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C719:N719)>0,M367+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C719:O719)>0,N367+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C719:P719)>0,O367+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C719:Q719)>0,P367+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C719:R719)>0,Q367+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C719:S719)>0,R367+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C719:T719)>0,S367+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C719:U719)>0,T367+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C719:V719)>0,U367+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C719:W719)>0,V367+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C719:X719)>0,W367+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C719:Y719)>0,X367+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C719:Z719)>0,Y367+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C719:AA719)>0,Z367+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C719:AB719)>0,AA367+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C719:AC719)>0,AB367+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C719:AD719)>0,AC367+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C719:AE719)>0,AD367+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C719:AF719)>0,AE367+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C719:AG719)>0,AF367+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C719:AH719)>0,AG367+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C719:AI719)>0,AH367+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C719:AJ719)>0,AI367+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C719:AK719)>0,AJ367+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C719:AL719)>0,AK367+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C719:AM719)>0,AL367+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C719:AN719)>0,AM367+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C719:AO719)>0,AN367+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C719:AP719)>0,AO367+1,0),0)","v":0}]
[4,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C720:C720)>0,B368+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C720:D720)>0,C368+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C720:E720)>0,D368+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C720:F720)>0,E368+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C720:G720)>0,F368+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C720:H720)>0,G368+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C720:I720)>0,H368+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C720:J720)>0,I368+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C720:K720)>0,J368+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C720:L720)>0,K368+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C720:M720)>0,L368+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C720:N720)>0,M368+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C720:O720)>0,N368+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C720:P720)>0,O368+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C720:Q720)>0,P368+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C720:R720)>0,Q368+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C720:S720)>0,R368+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C720:T720)>0,S368+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C720:U720)>0,T368+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C720:V720)>0,U368+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C720:W720)>0,V368+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C720:X720)>0,W368+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C720:Y720)>0,X368+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C720:Z720)>0,Y368+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C720:AA720)>0,Z368+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C720:AB720)>0,AA368+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C720:AC720)>0,AB368+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C720:AD720)>0,AC368+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C720:AE720)>0,AD368+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C720:AF720)>0,AE368+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C720:AG720)>0,AF368+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C720:AH720)>0,AG368+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C720:AI720)>0,AH368+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C720:AJ720)>0,AI368+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C720:AK720)>0,AJ368+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C720:AL720)>0,AK368+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C720:AM720)>0,AL368+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C720:AN720)>0,AM368+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C720:AO720)>0,AN368+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C720:AP720)>0,AO368+1,0),0)","v":0}]
[5,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C721:C721)>0,B369+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C721:D721)>0,C369+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C721:E721)>0,D369+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C721:F721)>0,E369+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C721:G721)>0,F369+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C721:H721)>0,G369+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C721:I721)>0,H369+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C721:J721)>0,I369+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C721:K721)>0,J369+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C721:L721)>0,K369+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C721:M721)>0,L369+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C721:N721)>0,M369+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C721:O721)>0,N369+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C721:P721)>0,O369+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C721:Q721)>0,P369+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C721:R721)>0,Q369+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C721:S721)>0,R369+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C721:T721)>0,S369+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C721:U721)>0,T369+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C721:V721)>0,U369+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C721:W721)>0,V369+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C721:X721)>0,W369+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C721:Y721)>0,X369+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C721:Z721)>0,Y369+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C721:AA721)>0,Z369+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C721:AB721)>0,AA369+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C721:AC721)>0,AB369+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C721:AD721)>0,AC369+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C721:AE721)>0,AD369+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C721:AF721)>0,AE369+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C721:AG721)>0,AF369+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C721:AH721)>0,AG369+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C721:AI721)>0,AH369+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C721:AJ721)>0,AI369+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C721:AK721)>0,AJ369+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C721:AL721)>0,AK369+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C721:AM721)>0,AL369+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C721:AN721)>0,AM369+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C721:AO721)>0,AN369+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C721:AP721)>0,AO369+1,0),0)","v":0}]
[6,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C722:C722)>0,B370+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C722:D722)>0,C370+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C722:E722)>0,D370+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C722:F722)>0,E370+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C722:G722)>0,F370+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C722:H722)>0,G370+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C722:I722)>0,H370+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C722:J722)>0,I370+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C722:K722)>0,J370+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C722:L722)>0,K370+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C722:M722)>0,L370+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C722:N722)>0,M370+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C722:O722)>0,N370+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C722:P722)>0,O370+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C722:Q722)>0,P370+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C722:R722)>0,Q370+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C722:S722)>0,R370+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C722:T722)>0,S370+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C722:U722)>0,T370+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C722:V722)>0,U370+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C722:W722)>0,V370+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C722:X722)>0,W370+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C722:Y722)>0,X370+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C722:Z722)>0,Y370+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C722:AA722)>0,Z370+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C722:AB722)>0,AA370+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C722:AC722)>0,AB370+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C722:AD722)>0,AC370+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C722:AE722)>0,AD370+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C722:AF722)>0,AE370+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C722:AG722)>0,AF370+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C722:AH722)>0,AG370+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C722:AI722)>0,AH370+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C722:AJ722)>0,AI370+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C722:AK722)>0,AJ370+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C722:AL722)>0,AK370+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C722:AM722)>0,AL370+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C722:AN722)>0,AM370+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C722:AO722)>0,AN370+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C722:AP722)>0,AO370+1,0),0)","v":0}]
[7,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C723:C723)>0,B371+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C723:D723)>0,C371+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C723:E723)>0,D371+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C723:F723)>0,E371+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C723:G723)>0,F371+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C723:H723)>0,G371+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C723:I723)>0,H371+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C723:J723)>0,I371+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C723:K723)>0,J371+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C723:L723)>0,K371+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C723:M723)>0,L371+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C723:N723)>0,M371+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C723:O723)>0,N371+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C723:P723)>0,O371+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C723:Q723)>0,P371+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C723:R723)>0,Q371+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C723:S723)>0,R371+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C723:T723)>0,S371+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C723:U723)>0,T371+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C723:V723)>0,U371+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C723:W723)>0,V371+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C723:X723)>0,W371+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C723:Y723)>0,X371+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C723:Z723)>0,Y371+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C723:AA723)>0,Z371+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C723:AB723)>0,AA371+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C723:AC723)>0,AB371+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C723:AD723)>0,AC371+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C723:AE723)>0,AD371+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C723:AF723)>0,AE371+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C723:AG723)>0,AF371+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C723:AH723)>0,AG371+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C723:AI723)>0,AH371+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C723:AJ723)>0,AI371+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C723:AK723)>0,AJ371+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C723:AL723)>0,AK371+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C723:AM723)>0,AL371+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C723:AN723)>0,AM371+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C723:AO723)>0,AN371+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C723:AP723)>0,AO371+1,0),0)","v":0}]
[8,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C724:C724)>0,B372+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C724:D724)>0,C372+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C724:E724)>0,D372+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C724:F724)>0,E372+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C724:G724)>0,F372+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C724:H724)>0,G372+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C724:I724)>0,H372+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C724:J724)>0,I372+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C724:K724)>0,J372+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C724:L724)>0,K372+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C724:M724)>0,L372+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C724:N724)>0,M372+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C724:O724)>0,N372+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C724:P724)>0,O372+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C724:Q724)>0,P372+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C724:R724)>0,Q372+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C724:S724)>0,R372+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C724:T724)>0,S372+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C724:U724)>0,T372+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C724:V724)>0,U372+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C724:W724)>0,V372+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C724:X724)>0,W372+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C724:Y724)>0,X372+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C724:Z724)>0,Y372+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C724:AA724)>0,Z372+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C724:AB724)>0,AA372+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C724:AC724)>0,AB372+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C724:AD724)>0,AC372+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C724:AE724)>0,AD372+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C724:AF724)>0,AE372+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C724:AG724)>0,AF372+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C724:AH724)>0,AG372+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C724:AI724)>0,AH372+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C724:AJ724)>0,AI372+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C724:AK724)>0,AJ372+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C724:AL724)>0,AK372+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C724:AM724)>0,AL372+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C724:AN724)>0,AM372+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C724:AO724)>0,AN372+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C724:AP724)>0,AO372+1,0),0)","v":0}]
[{"$f":"A372+1","v":9},null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C725:C725)>0,B373+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C725:D725)>0,C373+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C725:E725)>0,D373+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C725:F725)>0,E373+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C725:G725)>0,F373+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C725:H725)>0,G373+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C725:I725)>0,H373+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C725:J725)>0,I373+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C725:K725)>0,J373+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C725:L725)>0,K373+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C725:M725)>0,L373+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C725:N725)>0,M373+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C725:O725)>0,N373+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C725:P725)>0,O373+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C725:Q725)>0,P373+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C725:R725)>0,Q373+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C725:S725)>0,R373+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C725:T725)>0,S373+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C725:U725)>0,T373+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C725:V725)>0,U373+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C725:W725)>0,V373+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C725:X725)>0,W373+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C725:Y725)>0,X373+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C725:Z725)>0,Y373+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C725:AA725)>0,Z373+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C725:AB725)>0,AA373+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C725:AC725)>0,AB373+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C725:AD725)>0,AC373+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C725:AE725)>0,AD373+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C725:AF725)>0,AE373+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C725:AG725)>0,AF373+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C725:AH725)>0,AG373+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C725:AI725)>0,AH373+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C725:AJ725)>0,AI373+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C725:AK725)>0,AJ373+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C725:AL725)>0,AK373+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C725:AM725)>0,AL373+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C725:AN725)>0,AM373+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C725:AO725)>0,AN373+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C725:AP725)>0,AO373+1,0),0)","v":0}]
[10,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C726:C726)>0,B374+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C726:D726)>0,C374+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C726:E726)>0,D374+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C726:F726)>0,E374+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C726:G726)>0,F374+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C726:H726)>0,G374+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C726:I726)>0,H374+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C726:J726)>0,I374+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C726:K726)>0,J374+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C726:L726)>0,K374+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C726:M726)>0,L374+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C726:N726)>0,M374+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C726:O726)>0,N374+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C726:P726)>0,O374+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C726:Q726)>0,P374+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C726:R726)>0,Q374+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C726:S726)>0,R374+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C726:T726)>0,S374+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C726:U726)>0,T374+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C726:V726)>0,U374+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C726:W726)>0,V374+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C726:X726)>0,W374+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C726:Y726)>0,X374+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C726:Z726)>0,Y374+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C726:AA726)>0,Z374+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C726:AB726)>0,AA374+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C726:AC726)>0,AB374+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C726:AD726)>0,AC374+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C726:AE726)>0,AD374+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C726:AF726)>0,AE374+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C726:AG726)>0,AF374+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C726:AH726)>0,AG374+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C726:AI726)>0,AH374+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C726:AJ726)>0,AI374+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C726:AK726)>0,AJ374+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C726:AL726)>0,AK374+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C726:AM726)>0,AL374+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C726:AN726)>0,AM374+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C726:AO726)>0,AN374+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C726:AP726)>0,AO374+1,0),0)","v":0}]
[]
["Depreciation Amount"]
[1,{"$f":"SUM(C377:AP377)","v":0},{"$f":"LOOKUP(C365,$B$335:$AP$335,$B$336:$AP$336)*$B717","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]
[{"$f":"A377+1","v":2},0,{"$f":"LOOKUP(C366,$B$335:$AP$335,$B$336:$AP$336)*$B718","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]
[{"$f":"A378+1","v":3},0,{"$f":"LOOKUP(C367,$B$335:$AP$335,$B$336:$AP$336)*$B719","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]
[4,0,{"$f":"LOOKUP(C368,$B$335:$AP$335,$B$336:$AP$336)*$B720","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]
[5,0,{"$f":"LOOKUP(C369,$B$335:$AP$335,$B$336:$AP$336)*$B721","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]
[6,0,{"$f":"LOOKUP(C370,$B$335:$AP$335,$B$336:$AP$336)*$B722","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]
[7,0,{"$f":"LOOKUP(C371,$B$335:$AP$335,$B$336:$AP$336)*$B723","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]
[8,0,{"$f":"LOOKUP(C372,$B$335:$AP$335,$B$336:$AP$336)*$B724","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]
[{"$f":"A384+1","v":9},0,{"$f":"LOOKUP(C373,$B$335:$AP$335,$B$336:$AP$336)*$B725","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]
[10,0,{"$f":"LOOKUP(C374,$B$335:$AP$335,$B$336:$AP$336)*$B726","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]
["Total",null,{"$f":"SUM(C377:C386)","v":0},{"$f":"SUM(D377:D386)","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]
[]
["Major Equipment Replacement - 3"]
["Timing"]
[1,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C749:C749)>0,B391+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C749:D749)>0,C391+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C749:E749)>0,D391+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C749:F749)>0,E391+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C749:G749)>0,F391+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C749:H749)>0,G391+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C749:I749)>0,H391+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C749:J749)>0,I391+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C749:K749)>0,J391+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C749:L749)>0,K391+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C749:M749)>0,L391+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C749:N749)>0,M391+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C749:O749)>0,N391+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C749:P749)>0,O391+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C749:Q749)>0,P391+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C749:R749)>0,Q391+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C749:S749)>0,R391+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C749:T749)>0,S391+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C749:U749)>0,T391+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C749:V749)>0,U391+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C749:W749)>0,V391+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C749:X749)>0,W391+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C749:Y749)>0,X391+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C749:Z749)>0,Y391+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C749:AA749)>0,Z391+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C749:AB749)>0,AA391+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C749:AC749)>0,AB391+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C749:AD749)>0,AC391+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C749:AE749)>0,AD391+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C749:AF749)>0,AE391+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C749:AG749)>0,AF391+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C749:AH749)>0,AG391+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C749:AI749)>0,AH391+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C749:AJ749)>0,AI391+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C749:AK749)>0,AJ391+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C749:AL749)>0,AK391+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C749:AM749)>0,AL391+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C749:AN749)>0,AM391+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C749:AO749)>0,AN391+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C749:AP749)>0,AO391+1,0),0)","v":0}]
[{"$f":"A391+1","v":2},null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C750:C750)>0,B392+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C750:D750)>0,C392+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C750:E750)>0,D392+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C750:F750)>0,E392+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C750:G750)>0,F392+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C750:H750)>0,G392+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C750:I750)>0,H392+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C750:J750)>0,I392+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C750:K750)>0,J392+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C750:L750)>0,K392+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C750:M750)>0,L392+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C750:N750)>0,M392+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C750:O750)>0,N392+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C750:P750)>0,O392+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C750:Q750)>0,P392+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C750:R750)>0,Q392+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C750:S750)>0,R392+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C750:T750)>0,S392+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C750:U750)>0,T392+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C750:V750)>0,U392+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C750:W750)>0,V392+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C750:X750)>0,W392+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C750:Y750)>0,X392+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C750:Z750)>0,Y392+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C750:AA750)>0,Z392+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C750:AB750)>0,AA392+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C750:AC750)>0,AB392+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C750:AD750)>0,AC392+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C750:AE750)>0,AD392+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C750:AF750)>0,AE392+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C750:AG750)>0,AF392+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C750:AH750)>0,AG392+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C750:AI750)>0,AH392+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C750:AJ750)>0,AI392+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C750:AK750)>0,AJ392+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C750:AL750)>0,AK392+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C750:AM750)>0,AL392+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C750:AN750)>0,AM392+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C750:AO750)>0,AN392+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C750:AP750)>0,AO392+1,0),0)","v":0}]
[{"$f":"A392+1","v":3},null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C751:C751)>0,B393+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C751:D751)>0,C393+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C751:E751)>0,D393+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C751:F751)>0,E393+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C751:G751)>0,F393+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C751:H751)>0,G393+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C751:I751)>0,H393+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C751:J751)>0,I393+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C751:K751)>0,J393+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C751:L751)>0,K393+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C751:M751)>0,L393+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C751:N751)>0,M393+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C751:O751)>0,N393+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C751:P751)>0,O393+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C751:Q751)>0,P393+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C751:R751)>0,Q393+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C751:S751)>0,R393+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C751:T751)>0,S393+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C751:U751)>0,T393+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C751:V751)>0,U393+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C751:W751)>0,V393+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C751:X751)>0,W393+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C751:Y751)>0,X393+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C751:Z751)>0,Y393+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C751:AA751)>0,Z393+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C751:AB751)>0,AA393+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C751:AC751)>0,AB393+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C751:AD751)>0,AC393+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C751:AE751)>0,AD393+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C751:AF751)>0,AE393+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C751:AG751)>0,AF393+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C751:AH751)>0,AG393+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C751:AI751)>0,AH393+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C751:AJ751)>0,AI393+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C751:AK751)>0,AJ393+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C751:AL751)>0,AK393+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C751:AM751)>0,AL393+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C751:AN751)>0,AM393+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C751:AO751)>0,AN393+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C751:AP751)>0,AO393+1,0),0)","v":0}]
[4,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C752:C752)>0,B394+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C752:D752)>0,C394+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C752:E752)>0,D394+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C752:F752)>0,E394+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C752:G752)>0,F394+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C752:H752)>0,G394+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C752:I752)>0,H394+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C752:J752)>0,I394+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C752:K752)>0,J394+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C752:L752)>0,K394+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C752:M752)>0,L394+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C752:N752)>0,M394+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C752:O752)>0,N394+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C752:P752)>0,O394+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C752:Q752)>0,P394+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C752:R752)>0,Q394+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C752:S752)>0,R394+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C752:T752)>0,S394+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C752:U752)>0,T394+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C752:V752)>0,U394+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C752:W752)>0,V394+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C752:X752)>0,W394+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C752:Y752)>0,X394+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C752:Z752)>0,Y394+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C752:AA752)>0,Z394+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C752:AB752)>0,AA394+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C752:AC752)>0,AB394+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C752:AD752)>0,AC394+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C752:AE752)>0,AD394+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C752:AF752)>0,AE394+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C752:AG752)>0,AF394+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C752:AH752)>0,AG394+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C752:AI752)>0,AH394+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C752:AJ752)>0,AI394+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C752:AK752)>0,AJ394+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C752:AL752)>0,AK394+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C752:AM752)>0,AL394+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C752:AN752)>0,AM394+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C752:AO752)>0,AN394+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C752:AP752)>0,AO394+1,0),0)","v":0}]
[5,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C753:C753)>0,B395+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C753:D753)>0,C395+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C753:E753)>0,D395+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C753:F753)>0,E395+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C753:G753)>0,F395+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C753:H753)>0,G395+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C753:I753)>0,H395+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C753:J753)>0,I395+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C753:K753)>0,J395+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C753:L753)>0,K395+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C753:M753)>0,L395+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C753:N753)>0,M395+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C753:O753)>0,N395+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C753:P753)>0,O395+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C753:Q753)>0,P395+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C753:R753)>0,Q395+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C753:S753)>0,R395+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C753:T753)>0,S395+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C753:U753)>0,T395+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C753:V753)>0,U395+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C753:W753)>0,V395+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C753:X753)>0,W395+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C753:Y753)>0,X395+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C753:Z753)>0,Y395+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C753:AA753)>0,Z395+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C753:AB753)>0,AA395+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C753:AC753)>0,AB395+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C753:AD753)>0,AC395+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C753:AE753)>0,AD395+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C753:AF753)>0,AE395+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C753:AG753)>0,AF395+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C753:AH753)>0,AG395+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C753:AI753)>0,AH395+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C753:AJ753)>0,AI395+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C753:AK753)>0,AJ395+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C753:AL753)>0,AK395+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C753:AM753)>0,AL395+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C753:AN753)>0,AM395+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C753:AO753)>0,AN395+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C753:AP753)>0,AO395+1,0),0)","v":0}]
[6,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C754:C754)>0,B396+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C754:D754)>0,C396+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C754:E754)>0,D396+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C754:F754)>0,E396+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C754:G754)>0,F396+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C754:H754)>0,G396+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C754:I754)>0,H396+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C754:J754)>0,I396+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C754:K754)>0,J396+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C754:L754)>0,K396+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C754:M754)>0,L396+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C754:N754)>0,M396+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C754:O754)>0,N396+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C754:P754)>0,O396+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C754:Q754)>0,P396+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C754:R754)>0,Q396+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C754:S754)>0,R396+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C754:T754)>0,S396+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C754:U754)>0,T396+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C754:V754)>0,U396+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C754:W754)>0,V396+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C754:X754)>0,W396+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C754:Y754)>0,X396+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C754:Z754)>0,Y396+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C754:AA754)>0,Z396+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C754:AB754)>0,AA396+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C754:AC754)>0,AB396+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C754:AD754)>0,AC396+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C754:AE754)>0,AD396+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C754:AF754)>0,AE396+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C754:AG754)>0,AF396+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C754:AH754)>0,AG396+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C754:AI754)>0,AH396+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C754:AJ754)>0,AI396+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C754:AK754)>0,AJ396+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C754:AL754)>0,AK396+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C754:AM754)>0,AL396+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C754:AN754)>0,AM396+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C754:AO754)>0,AN396+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C754:AP754)>0,AO396+1,0),0)","v":0}]
[7,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C755:C755)>0,B397+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C755:D755)>0,C397+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C755:E755)>0,D397+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C755:F755)>0,E397+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C755:G755)>0,F397+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C755:H755)>0,G397+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C755:I755)>0,H397+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C755:J755)>0,I397+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C755:K755)>0,J397+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C755:L755)>0,K397+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C755:M755)>0,L397+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C755:N755)>0,M397+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C755:O755)>0,N397+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C755:P755)>0,O397+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C755:Q755)>0,P397+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C755:R755)>0,Q397+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C755:S755)>0,R397+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C755:T755)>0,S397+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C755:U755)>0,T397+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C755:V755)>0,U397+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C755:W755)>0,V397+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C755:X755)>0,W397+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C755:Y755)>0,X397+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C755:Z755)>0,Y397+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C755:AA755)>0,Z397+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C755:AB755)>0,AA397+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C755:AC755)>0,AB397+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C755:AD755)>0,AC397+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C755:AE755)>0,AD397+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C755:AF755)>0,AE397+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C755:AG755)>0,AF397+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C755:AH755)>0,AG397+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C755:AI755)>0,AH397+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C755:AJ755)>0,AI397+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C755:AK755)>0,AJ397+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C755:AL755)>0,AK397+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C755:AM755)>0,AL397+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C755:AN755)>0,AM397+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C755:AO755)>0,AN397+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C755:AP755)>0,AO397+1,0),0)","v":0}]
[8,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C756:C756)>0,B398+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C756:D756)>0,C398+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C756:E756)>0,D398+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C756:F756)>0,E398+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C756:G756)>0,F398+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C756:H756)>0,G398+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C756:I756)>0,H398+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C756:J756)>0,I398+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C756:K756)>0,J398+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C756:L756)>0,K398+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C756:M756)>0,L398+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C756:N756)>0,M398+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C756:O756)>0,N398+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C756:P756)>0,O398+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C756:Q756)>0,P398+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C756:R756)>0,Q398+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C756:S756)>0,R398+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C756:T756)>0,S398+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C756:U756)>0,T398+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C756:V756)>0,U398+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C756:W756)>0,V398+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C756:X756)>0,W398+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C756:Y756)>0,X398+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C756:Z756)>0,Y398+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C756:AA756)>0,Z398+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C756:AB756)>0,AA398+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C756:AC756)>0,AB398+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C756:AD756)>0,AC398+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C756:AE756)>0,AD398+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C756:AF756)>0,AE398+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C756:AG756)>0,AF398+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C756:AH756)>0,AG398+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C756:AI756)>0,AH398+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C756:AJ756)>0,AI398+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C756:AK756)>0,AJ398+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C756:AL756)>0,AK398+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C756:AM756)>0,AL398+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C756:AN756)>0,AM398+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C756:AO756)>0,AN398+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C756:AP756)>0,AO398+1,0),0)","v":0}]
[{"$f":"A398+1","v":9},null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C757:C757)>0,B399+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C757:D757)>0,C399+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C757:E757)>0,D399+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C757:F757)>0,E399+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C757:G757)>0,F399+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C757:H757)>0,G399+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C757:I757)>0,H399+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C757:J757)>0,I399+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C757:K757)>0,J399+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C757:L757)>0,K399+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C757:M757)>0,L399+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C757:N757)>0,M399+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C757:O757)>0,N399+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C757:P757)>0,O399+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C757:Q757)>0,P399+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C757:R757)>0,Q399+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C757:S757)>0,R399+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C757:T757)>0,S399+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C757:U757)>0,T399+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C757:V757)>0,U399+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C757:W757)>0,V399+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C757:X757)>0,W399+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C757:Y757)>0,X399+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C757:Z757)>0,Y399+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C757:AA757)>0,Z399+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C757:AB757)>0,AA399+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C757:AC757)>0,AB399+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C757:AD757)>0,AC399+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C757:AE757)>0,AD399+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C757:AF757)>0,AE399+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C757:AG757)>0,AF399+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C757:AH757)>0,AG399+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C757:AI757)>0,AH399+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C757:AJ757)>0,AI399+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C757:AK757)>0,AJ399+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C757:AL757)>0,AK399+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C757:AM757)>0,AL399+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C757:AN757)>0,AM399+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C757:AO757)>0,AN399+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C757:AP757)>0,AO399+1,0),0)","v":0}]
[10,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C758:C758)>0,B400+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C758:D758)>0,C400+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C758:E758)>0,D400+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C758:F758)>0,E400+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C758:G758)>0,F400+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C758:H758)>0,G400+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C758:I758)>0,H400+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C758:J758)>0,I400+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C758:K758)>0,J400+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C758:L758)>0,K400+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C758:M758)>0,L400+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C758:N758)>0,M400+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C758:O758)>0,N400+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C758:P758)>0,O400+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C758:Q758)>0,P400+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C758:R758)>0,Q400+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C758:S758)>0,R400+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C758:T758)>0,S400+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C758:U758)>0,T400+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C758:V758)>0,U400+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C758:W758)>0,V400+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C758:X758)>0,W400+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C758:Y758)>0,X400+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C758:Z758)>0,Y400+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C758:AA758)>0,Z400+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C758:AB758)>0,AA400+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C758:AC758)>0,AB400+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C758:AD758)>0,AC400+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C758:AE758)>0,AD400+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C758:AF758)>0,AE400+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C758:AG758)>0,AF400+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C758:AH758)>0,AG400+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C758:AI758)>0,AH400+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C758:AJ758)>0,AI400+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C758:AK758)>0,AJ400+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C758:AL758)>0,AK400+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C758:AM758)>0,AL400+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C758:AN758)>0,AM400+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C758:AO758)>0,AN400+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C758:AP758)>0,AO400+1,0),0)","v":0}]
[]
["Depreciation Amount"]
[1,{"$f":"SUM(C403:AP403)","v":0},{"$f":"LOOKUP(C391,$B$335:$AP$335,$B$336:$AP$336)*$B749","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]
[{"$f":"A403+1","v":2},0,{"$f":"LOOKUP(C392,$B$335:$AP$335,$B$336:$AP$336)*$B750","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]
[{"$f":"A404+1","v":3},0,{"$f":"LOOKUP(C393,$B$335:$AP$335,$B$336:$AP$336)*$B751","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]
[4,0,{"$f":"LOOKUP(C394,$B$335:$AP$335,$B$336:$AP$336)*$B752","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]
[5,0,{"$f":"LOOKUP(C395,$B$335:$AP$335,$B$336:$AP$336)*$B753","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]
[6,0,{"$f":"LOOKUP(C396,$B$335:$AP$335,$B$336:$AP$336)*$B754","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]
[7,0,{"$f":"LOOKUP(C397,$B$335:$AP$335,$B$336:$AP$336)*$B755","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]
[8,0,{"$f":"LOOKUP(C398,$B$335:$AP$335,$B$336:$AP$336)*$B756","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]
[{"$f":"A410+1","v":9},0,{"$f":"LOOKUP(C399,$B$335:$AP$335,$B$336:$AP$336)*$B757","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]
[10,0,{"$f":"LOOKUP(C400,$B$335:$AP$335,$B$336:$AP$336)*$B758","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]
["Total",null,{"$f":"SUM(C403:C412)","v":0},{"$f":"SUM(D403:D412)","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]
[]
["Federal Depreciation & ITC"]
["Summary",null,null,null,null,null,"ITC as % of Project Cost",null,null,null,"ITC as Fixed Amount"]
[null,"% of Total Depreciable Basis","Gross Amount Allocated","Reduction: IBI","Reduction: CBI","Depreciable Basis Prior to ITC","ITC Qualifying Costs","% of ITC Qualifying Costs","ITC Amount","ITC Basis Disallowance","Amount","ITC Basis Disallowance","ITC Reduction: State","ITC Reduction: Federal","Depreciable Basis After ITC Reduction","First Year Bonus Depreciation","Depreciable Basis After Bonus Reduction"]
[{"$f":"A284","v":"5-yr MACRS"},{"$f":"C418/$C$425","v":0.91752577319587625},{"$f":"'Inputs & Results'!C254","v":40352010.084664293},{"$f":"IF(FedBasisReduction=\"5-Yr MACRS\",D425,$B418*D$425)","v":0},{"$f":"IF(FedBasisReduction=\"5-Yr MACRS\",E425,$B418*E$425)","v":0},{"$f":"C418-D418-E418","v":40352010.084664293},{"$f":"IF('Inputs & Results'!B292=\"Yes\",F418,0)","v":40352010.084664293},{"$f":"IF($G$425=0,0,G418/$G$425)","v":1},{"$f":"$I$425*H418","v":12105603.025399288},{"$f":"I418*0.5","v":6052801.5126996441},{"$f":"H418*$K$425","v":0},{"$f":"K418*0.5","v":0},{"$f":"IF(ITCStateFixedFedDeprec=\"Yes\",L284,0)+IF(ITCStatePercentFedDeprec=\"Yes\",J284,0)","v":0},{"$f":"IF(ITCFedFixedFedDeprec=\"Yes\",L418,0)+IF(ITCFedPercentFedDeprec=\"Yes\",J418,0)","v":6052801.5126996441},{"$f":"F418-M418-N418","v":34299208.571964651},{"$f":"IF('Inputs & Results'!B275=\"Yes\",O418*FedBonusDeprec,0)","v":0},{"$f":"O418-P418","v":34299208.571964651}]
[{"$f":"A285","v":"15-yr MACRS"},{"$f":"C419/$C$425","v":1.5463917525773196E-2},{"$f":"'Inputs & Results'!C255","v":680090.05760670162},{"$f":"IF(FedBasisReduction=\"5-Yr MACRS\",0,$B419*D$425)","v":0},0,{"$f":"C419-D419-E419","v":680090.05760670162},{"$f":"IF('Inputs & Results'!B293=\"Yes\",F419,0)","v":0},{"$f":"IF($G$425=0,0,G419/$G$425)","v":0},0,{"$f":"I419*0.5","v":0},0,{"$f":"K419*0.5","v":0},0,0,680090.05760670162,{"$f":"IF('Inputs & Results'!B276=\"Yes\",O419*FedBonusDeprec,0)","v":0},{"$f":"O419-P419","v":680090.05760670162}]
["5-yr SL",0,{"$f":"'Inputs & Results'!C256","v":0},0,0,0,{"$f":"IF('Inputs & Results'!B294=\"Yes\",F420,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF('Inputs & Results'!B277=\"Yes\",O420*FedBonusDeprec,0)","v":0},0]
["15-yr SL",3.0927835051546393E-2,{"$f":"'Inputs & Results'!C257","v":1360180.1152134032},0,0,1360180.1152134032,{"$f":"IF('Inputs & Results'!B295=\"Yes\",F421,0)","v":0},0,0,0,0,0,0,0,1360180.1152134032,{"$f":"IF('Inputs & Results'!B278=\"Yes\",O421*FedBonusDeprec,0)","v":0},1360180.1152134032]
["20-yr SL",3.0927835051546393E-2,{"$f":"'Inputs & Results'!C258","v":1360180.1152134032},0,0,1360180.1152134032,{"$f":"IF('Inputs & Results'!B296=\"Yes\",F422,0)","v":0},0,0,0,0,0,0,0,1360180.1152134032,{"$f":"IF('Inputs & Results'!B279=\"Yes\",O422*FedBonusDeprec,0)","v":0},1360180.1152134032]
["39-yr SL",5.1546391752577319E-3,{"$f":"'Inputs & Results'!C259","v":226696.68586890053},0,0,226696.68586890053,{"$f":"IF('Inputs & Results'!B297=\"Yes\",F423,0)","v":0},0,0,0,0,0,0,0,226696.68586890053,{"$f":"IF('Inputs & Results'!B280=\"Yes\",O423*FedBonusDeprec,0)","v":0},226696.68586890053]
["Non-Depreciable "]
[null,{"$f":"SUM(B418:B424)","v":1},{"$f":"SUM(C418:C424)","v":43979157.058566704},{"$f":"B434+B440","v":0},{"$f":"B446","v":0},{"$f":"SUM(F418:F424)","v":43979157.058566704},{"$f":"SUM(G418:G424)","v":40352010.084664293},{"$f":"SUM(H418:H424)","v":1},{"$f":"MIN(ITCFedMax,ITCFedPercent*G425)","v":12105603.025399288},{"$f":"SUM(J418:J424)","v":6052801.5126996441},{"$f":"ITCFedFixed","v":0},{"$f":"SUM(L418:L424)","v":0},0,6052801.5126996441,37926355.545867063,0,37926355.545867063]
[]
["Depreciable Basis Incentive Reductions"]
[{"$f":"A294","v":"Investment Based Incentive (IBI)"}]
[{"$f":"A295","v":"Fixed Amount ($)"}]
["Federal",{"$f":"IF(IBIFedFixedFedDeprec=\"Yes\",IBIFedFixed,0)","v":0}]
["State",{"$f":"IF(IBIStateFixedFedDeprec=\"Yes\",IBIStateFixed,0)","v":0}]
["Utility",{"$f":"IF(IBIUtilityFixedFedDeprec=\"Yes\",IBIUtilityFixed,0)","v":0}]
["Other",{"$f":"IF(IBIOtherFixedFedDeprec=\"Yes\",IBIOtherFixed,0)","v":0}]
["Total",{"$f":"SUM(B430:B433)","v":0}]
["Percentage of Pre-Financing Costs"]
["Federal",{"$f":"IF(IBIFedPercentFedDeprec=\"Yes\",IBIFedPercent,0)","v":0}]
["State",{"$f":"IF(IBIStatePercentFedDeprec=\"Yes\",IBIStatePercent,0)","v":0}]
["Utility",{"$f":"IF(IBIUtilityPercentFedDeprec=\"Yes\",IBIUtilityPercent,0)","v":0}]
["Other",{"$f":"IF(IBIOtherPercentFedDeprec=\"Yes\",IBIOtherPercent,0)","v":0}]
["Total",{"$f":"SUM(B436:B439)","v":0}]
["Capacity Based Incentive (CBI)"]
["Federal",{"$f":"IF(CBIFedFedDeprec=\"Yes\",CBIFed,0)","v":0}]
["State",{"$f":"IF(CBIStateFedDeprec=\"Yes\",CBIState,0)","v":0}]
["Utility",{"$f":"IF(CBIUtilityFedDeprec=\"Yes\",CBIUtility,0)","v":0}]
["Other",{"$f":"IF(CBIOtherFedDeprec=\"Yes\",CBIOther,0)","v":0}]
["Total",{"$f":"SUM(B442:B445)","v":0}]
["Total Basis Reduction",{"$f":"B434+B440+B446","v":0}]
[]
["Federal Depreciation Amounts"]
["Applicable %"]
[{"$f":"A418","v":"5-yr MACRS"},{"$f":"SUM(C451:AP451)","v":0.99999999999999989},{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0.2},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0.32},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0.192},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0.1152},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0.1152},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":5.7599999999999998E-2},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0}]
[{"$f":"A419","v":"15-yr MACRS"},{"$f":"SUM(C452:AP452)","v":1.0000000000000002},{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0.05},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":9.5000000000000001E-2},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":8.5500000000000007E-2},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":7.6999999999999999E-2},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":6.93E-2},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":6.2300000000000001E-2},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.8999999999999997E-2},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.8999999999999997E-2},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.91E-2},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.8999999999999997E-2},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.91E-2},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.8999999999999997E-2},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.91E-2},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.8999999999999997E-2},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.91E-2},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":2.9499999999999998E-2},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0}]
["5-yr SL",0.99999999999999989,{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.1},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.2},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.2},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.2},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.2},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.1},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0}]
["15-yr SL",0.99999999999999989,{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":3.3300000000000003E-2},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6600000000000006E-2},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6600000000000006E-2},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6600000000000006E-2},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6600000000000006E-2},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":3.3300000000000003E-2},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0}]
["20-yr SL",1.0000000000000002,{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":2.5000000000000001E-2},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":2.5000000000000001E-2},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0}]
["39-yr SL",1.0000000000000004,{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":1.2820512820512799E-2},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":1.2820512820512799E-2}]
["Amount"]
[{"$f":"A451","v":"5-yr MACRS"},{"$f":"SUM(C458:AP458)","v":34299208.571964659},{"$f":"C451*$Q418","v":6859841.7143929303},10975746.743028689,6585448.0458172131,3951268.8274903279,3951268.8274903279,1975634.4137451639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A452","v":"15-yr MACRS"},{"$f":"SUM(C459:AP459)","v":680090.05760670174},{"$f":"C452*$Q419","v":34004.50288033508},64608.555472636654,58147.699925372995,52366.934435716023,47130.24099214442,42369.610588897514,40125.313398795392,40125.313398795392,40193.322404556064,40125.313398795392,40193.322404556064,40125.313398795392,40193.322404556064,40125.313398795392,40193.322404556064,20062.656699397696,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["5-yr SL",0,{"$f":"C453*$Q420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["15-yr SL",1360180.1152134032,{"$f":"C454*$Q421","v":45293.99783660633},90724.013684733989,90724.013684733989,90724.013684733989,90724.013684733989,90724.013684733989,90724.013684733989,90587.995673212659,90724.013684733989,90587.995673212659,90724.013684733989,90587.995673212659,90724.013684733989,90587.995673212659,90724.013684733989,45293.99783660633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["20-yr SL",1360180.1152134032,{"$f":"C455*$Q422","v":34004.50288033508},68009.005760670159,68009.005760670159,68009.005760670159,68009.005760670159,68009.005760670159,68009.005760670159,68009.005760670159,68009.005760670159,68009.005760670159,68009.005760670159,68009.005760670159,68009.005760670159,68009.005760670159,68009.005760670159,68009.005760670159,68009.005760670159,68009.005760670159,68009.005760670159,68009.005760670159,34004.50288033508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["39-yr SL",226696.68586890056,{"$f":"C456*$Q423","v":2906.3677675500021},5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,2906.3677675500021]
["First Year Bonus Depreciation",0,{"$f":"P425","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]
[null,37926355.545867063,{"$f":"SUM(C458:C464)","v":6976051.0857577566},{"$f":"SUM(D458:D464)","v":11204901.05348183},6808141.50072309,4168181.5169065478,4162944.8234629761,2182549.7793145655,204671.06837929957,204535.05036777823,204739.07738506023,204535.05036777823,204739.07738506023,204535.05036777823,204739.07738506023,204535.05036777823,204739.07738506023,139178.39583177419,73821.741295770174,73821.741295770174,73821.741295770174,73821.741295770174,39817.238415435095,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,5812.7355351000133,2906.3677675500021]
[]
["Major Equipment Replacement Depreciation"]
["Depreciation Schedule Selected",{"$f":"MMFedTaxTreatment","v":"5-yr MACRS"}]
["Year",{"$f":"B2","v":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]
["Depreciation Percent",0,{"$f":"IF($B$468=$A451,C451,0)+IF($B$468=$A452,C452,0)+IF($B$468=$A453,C453,0)+IF($B$468=$A454,C454,0)+IF($B$468=$A455,C455,0)+IF($B$468=$A456,C456,0)","v":0.2},0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Major Equipment Replacement 1"]
["Timing"]
[1,null,{"$f":"C340","v":0},{"$f":"D340","v":0},0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29]
[{"$f":"A474+1","v":2},null,{"$f":"C341","v":0},{"$f":"D341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[{"$f":"A475+1","v":3},null,0,{"$f":"D342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5]
[4,null,0,{"$f":"D343","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]
[5,null,0,{"$f":"D344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,0,{"$f":"D345","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]
[7,null,0,{"$f":"D346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,null,0,{"$f":"D347","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]
[{"$f":"A481+1","v":9},null,0,{"$f":"D348","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]
[{"$f":"A482+1","v":10},null,0,{"$f":"D349","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]
[]
["Depreciation Amount"]
[1,{"$f":"SUM(C486:AP486)","v":2944872.3435013141},{"$f":"LOOKUP(C474,$B$469:$AP$469,$B$470:$AP$470)*$B685","v":0},0,0,0,0,0,0,0,0,0,0,588974.46870026283,942359.14992042049,565415.48995225236,339249.29397135135,339249.29397135135,169624.64698567567,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A486+1","v":2},3520942.886524681,{"$f":"LOOKUP(C475,$B$469:$AP$469,$B$470:$AP$470)*$B686","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,704188.57730493625,1126701.7236878979,676021.03421273874,405612.62052764324,405612.62052764324,202806.31026382162,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A487+1","v":3},3967224.3859686418,{"$f":"LOOKUP(C476,$B$469:$AP$469,$B$470:$AP$470)*$B687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,841940.65916142659,1347105.0546582823,808263.03279496951,484957.81967698166,484957.81967698166]
[4,0,{"$f":"LOOKUP(C477,$B$469:$AP$469,$B$470:$AP$470)*$B688","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]
[5,0,{"$f":"LOOKUP(C478,$B$469:$AP$469,$B$470:$AP$470)*$B689","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]
[6,0,{"$f":"LOOKUP(C479,$B$469:$AP$469,$B$470:$AP$470)*$B690","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]
[7,0,{"$f":"LOOKUP(C480,$B$469:$AP$469,$B$470:$AP$470)*$B691","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]
[8,0,{"$f":"LOOKUP(C481,$B$469:$AP$469,$B$470:$AP$470)*$B692","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]
[{"$f":"A493+1","v":9},0,{"$f":"LOOKUP(C482,$B$469:$AP$469,$B$470:$AP$470)*$B693","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]
[{"$f":"A494+1","v":10},0,{"$f":"LOOKUP(C483,$B$469:$AP$469,$B$470:$AP$470)*$B694","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]
["Total",null,{"$f":"SUM(C486:C495)","v":0},{"$f":"SUM(D486:D495)","v":0},{"$f":"SUM(E486:E495)","v":0},{"$f":"SUM(F486:F495)","v":0},{"$f":"SUM(G486:G495)","v":0},{"$f":"SUM(H486:H495)","v":0},{"$f":"SUM(I486:I495)","v":0},{"$f":"SUM(J486:J495)","v":0},{"$f":"SUM(K486:K495)","v":0},{"$f":"SUM(L486:L495)","v":0},{"$f":"SUM(M486:M495)","v":0},{"$f":"SUM(N486:N495)","v":588974.46870026283},{"$f":"SUM(O486:O495)","v":942359.14992042049},{"$f":"SUM(P486:P495)","v":565415.48995225236},{"$f":"SUM(Q486:Q495)","v":339249.29397135135},{"$f":"SUM(R486:R495)","v":339249.29397135135},{"$f":"SUM(S486:S495)","v":169624.64698567567},{"$f":"SUM(T486:T495)","v":0},{"$f":"SUM(U486:U495)","v":0},{"$f":"SUM(V486:V495)","v":0},{"$f":"SUM(W486:W495)","v":0},{"$f":"SUM(X486:X495)","v":0},{"$f":"SUM(Y486:Y495)","v":0},{"$f":"SUM(Z486:Z495)","v":704188.57730493625},{"$f":"SUM(AA486:AA495)","v":1126701.7236878979},{"$f":"SUM(AB486:AB495)","v":676021.03421273874},{"$f":"SUM(AC486:AC495)","v":405612.62052764324},{"$f":"SUM(AD486:AD495)","v":405612.62052764324},{"$f":"SUM(AE486:AE495)","v":202806.31026382162},{"$f":"SUM(AF486:AF495)","v":0},{"$f":"SUM(AG486:AG495)","v":0},{"$f":"SUM(AH486:AH495)","v":0},{"$f":"SUM(AI486:AI495)","v":0},{"$f":"SUM(AJ486:AJ495)","v":0},{"$f":"SUM(AK486:AK495)","v":0},{"$f":"SUM(AL486:AL495)","v":841940.65916142659},{"$f":"SUM(AM486:AM495)","v":1347105.0546582823},{"$f":"SUM(AN486:AN495)","v":808263.03279496951},{"$f":"SUM(AO486:AO495)","v":484957.81967698166},{"$f":"SUM(AP486:AP495)","v":484957.81967698166}]
[]
["Major Equipment Replacement 2"]
["Timing"]
[1,null,{"$f":"C365","v":0},{"$f":"D365","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]
[{"$f":"A500+1","v":2},null,{"$f":"C366","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]
[{"$f":"A501+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN371","v":0},0,0]
[8,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]
[{"$f":"A507+1","v":9},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A508+1","v":10},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]
[]
["Depreciation Amount"]
[1,{"$f":"SUM(C512:AP512)","v":0},{"$f":"LOOKUP(C500,$B$469:$AP$469,$B$470:$AP$470)*$B717","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]
[{"$f":"A512+1","v":2},0,{"$f":"LOOKUP(C501,$B$469:$AP$469,$B$470:$AP$470)*$B718","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]
[{"$f":"A513+1","v":3},0,{"$f":"LOOKUP(C502,$B$469:$AP$469,$B$470:$AP$470)*$B719","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]
[4,0,{"$f":"LOOKUP(C503,$B$469:$AP$469,$B$470:$AP$470)*$B720","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]
[5,0,{"$f":"LOOKUP(C504,$B$469:$AP$469,$B$470:$AP$470)*$B721","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]
[6,0,{"$f":"LOOKUP(C505,$B$469:$AP$469,$B$470:$AP$470)*$B722","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]
[7,0,{"$f":"LOOKUP(C506,$B$469:$AP$469,$B$470:$AP$470)*$B723","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]
[8,0,{"$f":"LOOKUP(C507,$B$469:$AP$469,$B$470:$AP$470)*$B724","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]
[{"$f":"A519+1","v":9},0,{"$f":"LOOKUP(C508,$B$469:$AP$469,$B$470:$AP$470)*$B725","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]
[{"$f":"A520+1","v":10},0,{"$f":"LOOKUP(C509,$B$469:$AP$469,$B$470:$AP$470)*$B726","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]
["Total",null,{"$f":"SUM(C512:C521)","v":0},{"$f":"SUM(D512:D521)","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]
[]
["Major Equipment Replacement 3"]
["Timing"]
[1,null,{"$f":"C391","v":0},{"$f":"D391","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]
[{"$f":"A526+1","v":2},null,{"$f":"C392","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]
[{"$f":"A527+1","v":3},null,{"$f":"C393","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]
[4,null,{"$f":"C394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,{"$f":"C395","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]
[6,null,{"$f":"C396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,{"$f":"C397","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,{"$f":"AN397","v":0},0,0]
[8,null,{"$f":"C398","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]
[{"$f":"A533+1","v":9},null,{"$f":"C399","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]
[{"$f":"A534+1","v":10},null,{"$f":"C400","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]
[]
["Depreciation Amount"]
[1,{"$f":"SUM(C538:AP538)","v":0},{"$f":"LOOKUP(C526,$B$469:$AP$469,$B$470:$AP$470)*$B749","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]
[{"$f":"A538+1","v":2},0,{"$f":"LOOKUP(C527,$B$469:$AP$469,$B$470:$AP$470)*$B750","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]
[{"$f":"A539+1","v":3},0,{"$f":"LOOKUP(C528,$B$469:$AP$469,$B$470:$AP$470)*$B751","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]
[4,0,{"$f":"LOOKUP(C529,$B$469:$AP$469,$B$470:$AP$470)*$B752","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]
[5,0,{"$f":"LOOKUP(C530,$B$469:$AP$469,$B$470:$AP$470)*$B753","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]
[6,0,{"$f":"LOOKUP(C531,$B$469:$AP$469,$B$470:$AP$470)*$B754","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]
[7,0,{"$f":"LOOKUP(C532,$B$469:$AP$469,$B$470:$AP$470)*$B755","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]
[8,0,{"$f":"LOOKUP(C533,$B$469:$AP$469,$B$470:$AP$470)*$B756","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]
[{"$f":"A545+1","v":9},0,{"$f":"LOOKUP(C534,$B$469:$AP$469,$B$470:$AP$470)*$B757","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]
[{"$f":"A546+1","v":10},0,{"$f":"LOOKUP(C535,$B$469:$AP$469,$B$470:$AP$470)*$B758","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]
["Total",null,{"$f":"SUM(C538:C547)","v":0},{"$f":"SUM(D538:D547)","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]
[]
["Production Tax Credit (PTC)"]
["State"]
["Unadjusted PTC value ($/kWh)",null,{"$f":"IF(C$2<=StatePTCTerm,StatePTCAmount*(1+Inflation)^B$2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Adjusted PTC Value ($/MWh)",null,{"$f":"ROUND(C552*1000,0)","v":0},{"$f":"ROUND(D552*1000,0)","v":0},{"$f":"ROUND(E552*1000,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Production (MWh)",null,{"$f":"C$5/1000","v":16188.48},{"$f":"D$5/1000","v":16107.5376},{"$f":"E$5/1000","v":16026.999912000001},15946.86491244,15867.1305878778,15787.794934938413,15708.85596026372,15630.311680462401,15552.16012206009,15474.399321449788,15397.02732484254,15320.042188218327,15243.441977277236,15167.224767390851,15091.388643553897,15015.931700336127,14940.852041834445,14866.147781625275,14791.817042717148,14717.85795750356,14644.268667716045,14571.047324377465,14498.192087755579,14425.701127316799,14353.572621680216,14281.804758571814,14210.395734778956,14139.34375610506,14068.647037324537,13998.303802137914,13928.312283127225,13858.670721711587,13789.377368103029,13720.430481262514,13651.828328856202,13583.569187211922,13515.651341275861,13448.073084569483,13380.832719146636,13313.928555550903]
["Total",null,{"$f":"C553*C554","v":0},{"$f":"D553*D554","v":0},{"$f":"E553*E554","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]
[]
["Federal"]
["Unadjusted PTC value ($/kWh)",null,{"$f":"IF(C$2<=FedPTCTerm,FedPTCAmount*(1+Inflation)^B$2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Adjusted PTC Value ($/MWh)",null,{"$f":"ROUND(C558*1000,0)","v":0},{"$f":"ROUND(D558*1000,0)","v":0},{"$f":"ROUND(E558*1000,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Production (MWh)",null,{"$f":"C$5/1000","v":16188.48},{"$f":"D$5/1000","v":16107.5376},{"$f":"E$5/1000","v":16026.999912000001},15946.86491244,15867.1305878778,15787.794934938413,15708.85596026372,15630.311680462401,15552.16012206009,15474.399321449788,15397.02732484254,15320.042188218327,15243.441977277236,15167.224767390851,15091.388643553897,15015.931700336127,14940.852041834445,14866.147781625275,14791.817042717148,14717.85795750356,14644.268667716045,14571.047324377465,14498.192087755579,14425.701127316799,14353.572621680216,14281.804758571814,14210.395734778956,14139.34375610506,14068.647037324537,13998.303802137914,13928.312283127225,13858.670721711587,13789.377368103029,13720.430481262514,13651.828328856202,13583.569187211922,13515.651341275861,13448.073084569483,13380.832719146636,13313.928555550903]
["Total",null,{"$f":"C559*C560","v":0},{"$f":"D559*D560","v":0},{"$f":"E559*E560","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]
[]
["Investment Based Incentive (IBI)"]
[{"$f":"'Inputs & Results'!A54","v":"Fixed Amount ($)"}]
[{"$f":"'Inputs & Results'!A55","v":"Federal"},null,{"$f":"IBIFedFixed","v":0}]
[{"$f":"'Inputs & Results'!A56","v":"State"},null,{"$f":"IBIStateFixed","v":0}]
[{"$f":"'Inputs & Results'!A57","v":"Utility"},null,{"$f":"IBIUtilityFixed","v":0}]
[{"$f":"'Inputs & Results'!A58","v":"Other"},null,{"$f":"IBIOtherFixed","v":0}]
["Total",null,{"$f":"SUM(C565:C568)","v":0}]
[{"$f":"'Inputs & Results'!A59","v":"Percentage of Pre-Financing Costs"}]
[{"$f":"'Inputs & Results'!A60","v":"Federal"},null,{"$f":"IBIFedPercent","v":0}]
[{"$f":"'Inputs & Results'!A61","v":"State"},null,{"$f":"IBIStatePercent","v":0}]
[{"$f":"'Inputs & Results'!A62","v":"Utility"},null,{"$f":"IBIUtilityPercent","v":0}]
[{"$f":"'Inputs & Results'!A63","v":"Other"},null,{"$f":"IBIOtherPercent","v":0}]
["Total",null,{"$f":"SUM(C571:C574)","v":0}]
["Capacity Based Incentive (CBI)"]
[{"$f":"'Inputs & Results'!A65","v":"Federal"},null,{"$f":"CBIFed","v":0}]
[{"$f":"'Inputs & Results'!A66","v":"State"},null,{"$f":"CBIState","v":0}]
[{"$f":"'Inputs & Results'!A67","v":"Utility"},null,{"$f":"CBIUtility","v":0}]
[{"$f":"'Inputs & Results'!A68","v":"Other"},null,{"$f":"CBIOther","v":0}]
["Total",null,{"$f":"SUM(C577:C580)","v":0}]
[]
["Production Based Incentive (PBI)"]
[{"$f":"'Inputs & Results'!A72","v":"Federal"}]
["Incentive ($/kWh)",null,{"$f":"IF(AND(C$2<=PBIFedTerm,C$2<=AnalysisPeriod),PBIFed*(1+PBIFedEsc)^B$2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Generation (kWh)",null,{"$f":"C$5","v":16188480},{"$f":"D$5","v":16107537.6},16026999.912,15946864.91244,15867130.587877801,15787794.934938412,15708855.96026372,15630311.680462401,15552160.12206009,15474399.321449788,15397027.324842541,15320042.188218327,15243441.977277236,15167224.767390851,15091388.643553898,15015931.700336127,14940852.041834446,14866147.781625275,14791817.042717148,14717857.957503561,14644268.667716045,14571047.324377464,14498192.087755578,14425701.127316799,14353572.621680215,14281804.758571815,14210395.734778956,14139343.75610506,14068647.037324537,13998303.802137915,13928312.283127224,13858670.721711587,13789377.368103029,13720430.481262514,13651828.328856202,13583569.187211921,13515651.341275861,13448073.084569484,13380832.719146635,13313928.555550903]
["Total",null,{"$f":"C585*C586","v":0},{"$f":"D585*D586","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Inputs & Results'!A73","v":"State"}]
["Incentive ($/kWh)",null,{"$f":"IF(AND(C$2<=PBIStateTerm,C$2<=AnalysisPeriod),PBIState*(1+PBIStateEsc)^B$2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Generation (kWh)",null,{"$f":"C$5","v":16188480},{"$f":"D$5","v":16107537.6},16026999.912,15946864.91244,15867130.587877801,15787794.934938412,15708855.96026372,15630311.680462401,15552160.12206009,15474399.321449788,15397027.324842541,15320042.188218327,15243441.977277236,15167224.767390851,15091388.643553898,15015931.700336127,14940852.041834446,14866147.781625275,14791817.042717148,14717857.957503561,14644268.667716045,14571047.324377464,14498192.087755578,14425701.127316799,14353572.621680215,14281804.758571815,14210395.734778956,14139343.75610506,14068647.037324537,13998303.802137915,13928312.283127224,13858670.721711587,13789377.368103029,13720430.481262514,13651828.328856202,13583569.187211921,13515651.341275861,13448073.084569484,13380832.719146635,13313928.555550903]
["Total",null,{"$f":"C589*C590","v":0},{"$f":"D589*D590","v":0},{"$f":"E589*E590","v":0},{"$f":"F589*F590","v":0},{"$f":"G589*G590","v":0},{"$f":"H589*H590","v":0},{"$f":"I589*I590","v":0},{"$f":"J589*J590","v":0},{"$f":"K589*K590","v":0},{"$f":"L589*L590","v":0},{"$f":"M589*M590","v":0},{"$f":"N589*N590","v":0},{"$f":"O589*O590","v":0},{"$f":"P589*P590","v":0},{"$f":"Q589*Q590","v":0},{"$f":"R589*R590","v":0},{"$f":"S589*S590","v":0},{"$f":"T589*T590","v":0},{"$f":"U589*U590","v":0},{"$f":"V589*V590","v":0},{"$f":"W589*W590","v":0},{"$f":"X589*X590","v":0},{"$f":"Y589*Y590","v":0},{"$f":"Z589*Z590","v":0},{"$f":"AA589*AA590","v":0},{"$f":"AB589*AB590","v":0},{"$f":"AC589*AC590","v":0},{"$f":"AD589*AD590","v":0},{"$f":"AE589*AE590","v":0},{"$f":"AF589*AF590","v":0},{"$f":"AG589*AG590","v":0},{"$f":"AH589*AH590","v":0},{"$f":"AI589*AI590","v":0},{"$f":"AJ589*AJ590","v":0},{"$f":"AK589*AK590","v":0},{"$f":"AL589*AL590","v":0},{"$f":"AM589*AM590","v":0},{"$f":"AN589*AN590","v":0},{"$f":"AO589*AO590","v":0},{"$f":"AP589*AP590","v":0}]
[{"$f":"'Inputs & Results'!A74","v":"Utility"}]
["Incentive ($/kWh)",null,{"$f":"IF(AND(C$2<=PBIUtilityTerm,C$2<=AnalysisPeriod),PBIUtility*(1+PBIUtilityEsc)^B$2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Generation (kWh)",null,{"$f":"C$5","v":16188480},{"$f":"D$5","v":16107537.6},16026999.912,15946864.91244,15867130.587877801,15787794.934938412,15708855.96026372,15630311.680462401,15552160.12206009,15474399.321449788,15397027.324842541,15320042.188218327,15243441.977277236,15167224.767390851,15091388.643553898,15015931.700336127,14940852.041834446,14866147.781625275,14791817.042717148,14717857.957503561,14644268.667716045,14571047.324377464,14498192.087755578,14425701.127316799,14353572.621680215,14281804.758571815,14210395.734778956,14139343.75610506,14068647.037324537,13998303.802137915,13928312.283127224,13858670.721711587,13789377.368103029,13720430.481262514,13651828.328856202,13583569.187211921,13515651.341275861,13448073.084569484,13380832.719146635,13313928.555550903]
["Total",null,{"$f":"C593*C594","v":0},{"$f":"D593*D594","v":0},{"$f":"E593*E594","v":0},{"$f":"F593*F594","v":0},{"$f":"G593*G594","v":0},{"$f":"H593*H594","v":0},{"$f":"I593*I594","v":0},{"$f":"J593*J594","v":0},{"$f":"K593*K594","v":0},{"$f":"L593*L594","v":0},{"$f":"M593*M594","v":0},{"$f":"N593*N594","v":0},{"$f":"O593*O594","v":0},{"$f":"P593*P594","v":0},{"$f":"Q593*Q594","v":0},{"$f":"R593*R594","v":0},{"$f":"S593*S594","v":0},{"$f":"T593*T594","v":0},{"$f":"U593*U594","v":0},{"$f":"V593*V594","v":0},{"$f":"W593*W594","v":0},{"$f":"X593*X594","v":0},{"$f":"Y593*Y594","v":0},{"$f":"Z593*Z594","v":0},{"$f":"AA593*AA594","v":0},{"$f":"AB593*AB594","v":0},{"$f":"AC593*AC594","v":0},{"$f":"AD593*AD594","v":0},{"$f":"AE593*AE594","v":0},{"$f":"AF593*AF594","v":0},{"$f":"AG593*AG594","v":0},{"$f":"AH593*AH594","v":0},{"$f":"AI593*AI594","v":0},{"$f":"AJ593*AJ594","v":0},{"$f":"AK593*AK594","v":0},{"$f":"AL593*AL594","v":0},{"$f":"AM593*AM594","v":0},{"$f":"AN593*AN594","v":0},{"$f":"AO593*AO594","v":0},{"$f":"AP593*AP594","v":0}]
[{"$f":"'Inputs & Results'!A75","v":"Other"}]
["Incentive ($/kWh)",null,{"$f":"IF(AND(C$2<=PBIOtherTerm,C$2<=AnalysisPeriod),PBIOther*(1+PBIOtherEsc)^B$2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Generation (kWh)",null,{"$f":"C$5","v":16188480},{"$f":"D$5","v":16107537.6},16026999.912,15946864.91244,15867130.587877801,15787794.934938412,15708855.96026372,15630311.680462401,15552160.12206009,15474399.321449788,15397027.324842541,15320042.188218327,15243441.977277236,15167224.767390851,15091388.643553898,15015931.700336127,14940852.041834446,14866147.781625275,14791817.042717148,14717857.957503561,14644268.667716045,14571047.324377464,14498192.087755578,14425701.127316799,14353572.621680215,14281804.758571815,14210395.734778956,14139343.75610506,14068647.037324537,13998303.802137915,13928312.283127224,13858670.721711587,13789377.368103029,13720430.481262514,13651828.328856202,13583569.187211921,13515651.341275861,13448073.084569484,13380832.719146635,13313928.555550903]
["Total",null,{"$f":"C597*C598","v":0},{"$f":"D597*D598","v":0},{"$f":"E597*E598","v":0},{"$f":"F597*F598","v":0},{"$f":"G597*G598","v":0},{"$f":"H597*H598","v":0},{"$f":"I597*I598","v":0},{"$f":"J597*J598","v":0},{"$f":"K597*K598","v":0},{"$f":"L597*L598","v":0},{"$f":"M597*M598","v":0},{"$f":"N597*N598","v":0},{"$f":"O597*O598","v":0},{"$f":"P597*P598","v":0},{"$f":"Q597*Q598","v":0},{"$f":"R597*R598","v":0},{"$f":"S597*S598","v":0},{"$f":"T597*T598","v":0},{"$f":"U597*U598","v":0},{"$f":"V597*V598","v":0},{"$f":"W597*W598","v":0},{"$f":"X597*X598","v":0},{"$f":"Y597*Y598","v":0},{"$f":"Z597*Z598","v":0},{"$f":"AA597*AA598","v":0},{"$f":"AB597*AB598","v":0},{"$f":"AC597*AC598","v":0},{"$f":"AD597*AD598","v":0},{"$f":"AE597*AE598","v":0},{"$f":"AF597*AF598","v":0},{"$f":"AG597*AG598","v":0},{"$f":"AH597*AH598","v":0},{"$f":"AI597*AI598","v":0},{"$f":"AJ597*AJ598","v":0},{"$f":"AK597*AK598","v":0},{"$f":"AL597*AL598","v":0},{"$f":"AM597*AM598","v":0},{"$f":"AN597*AN598","v":0},{"$f":"AO597*AO598","v":0},{"$f":"AP597*AP598","v":0}]
[]
["Total",null,{"$f":"C587+C591+C595+C599","v":0},{"$f":"D587+D591+D595+D599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Debt"]
["Debt Selected"]
["Repayment"]
["Beginning Balance",0,{"$f":"B609","v":23404892.098486755},{"$f":"C609","v":22636849.025263868},{"$f":"D609","v":21788650.508455615},{"$f":"E609","v":20854127.514452774},{"$f":"F609","v":19826635.02062666},{"$f":"G609","v":18699015.17678545},{"$f":"H609","v":17463557.612762697},{"$f":"I609","v":16111956.670987936},{"$f":"J609","v":14635265.325750655},{"$f":"K609","v":13023845.532402121},{"$f":"L609","v":11267314.729841581},{"$f":"M609","v":9354488.1981932446},{"$f":"N609","v":7273316.9504788592},{"$f":"O609","v":5046380.7222618014},{"$f":"P609","v":2626892.0290683652},{"$f":"Q609","v":4.9360096454620361E-8},{"$f":"R609","v":4.9360096454620361E-8},{"$f":"S609","v":4.9360096454620361E-8},{"$f":"T609","v":4.9360096454620361E-8},{"$f":"U609","v":4.9360096454620361E-8},{"$f":"V609","v":4.9360096454620361E-8},{"$f":"W609","v":4.9360096454620361E-8},{"$f":"X609","v":4.9360096454620361E-8},{"$f":"Y609","v":4.9360096454620361E-8},{"$f":"Z609","v":4.9360096454620361E-8},{"$f":"AA609","v":4.9360096454620361E-8},{"$f":"AB609","v":4.9360096454620361E-8},{"$f":"AC609","v":4.9360096454620361E-8},{"$f":"AD609","v":4.9360096454620361E-8},{"$f":"AE609","v":4.9360096454620361E-8},{"$f":"AF609","v":4.9360096454620361E-8},{"$f":"AG609","v":4.9360096454620361E-8},{"$f":"AH609","v":4.9360096454620361E-8},{"$f":"AI609","v":4.9360096454620361E-8},{"$f":"AJ609","v":4.9360096454620361E-8},{"$f":"AK609","v":4.9360096454620361E-8},{"$f":"AL609","v":4.9360096454620361E-8},{"$f":"AM609","v":4.9360096454620361E-8},{"$f":"AN609","v":4.9360096454620361E-8},{"$f":"AO609","v":4.9360096454620361E-8}]
["Funding",{"$f":"IF(LPFDebtStructure=\"Mortgage Style\",B649,B629)","v":23404892.098486755},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Repayment",0,{"$f":"-C611","v":-768043.0732228877},{"$f":"-D611","v":-848198.51680825348},-934522.99400283978,-1027492.4938261134,-1127619.8438412109,-1235457.5640227525,-1351600.9417747613,-1476691.3452372812,-1611419.7933485333,-1756530.8025605399,-1912826.5316483369,-2081171.2477143854,-2226936.2282170579,-2419488.6931934361,-2626892.0290683159,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance",{"$f":"SUM(B606:B608)","v":23404892.098486755},{"$f":"SUM(C606:C608)","v":22636849.025263868},{"$f":"SUM(D606:D608)","v":21788650.508455615},20854127.514452774,19826635.02062666,18699015.17678545,17463557.612762697,16111956.670987936,14635265.325750655,13023845.532402121,11267314.729841581,9354488.1981932446,7273316.9504788592,5046380.7222618014,2626892.0290683652,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8]
[]
["Principal",{"$f":"SUM(C611:AP611)","v":23404892.098486707},{"$f":"IF(LPFDebtStructure=\"Mortgage Style\",C653,C633)","v":768043.0732228877},848198.51680825348,934522.99400283978,1027492.4938261134,1127619.8438412109,1235457.5640227525,1351600.9417747613,1476691.3452372812,1611419.7933485333,1756530.8025605399,1912826.5316483369,2081171.2477143854,2226936.2282170579,2419488.6931934361,2626892.0290683159,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Interest",{"$f":"SUM(C612:AP612)","v":17361022.001475926},{"$f":"IF(LPFDebtStructure=\"Mortgage Style\",C654,C634)","v":1813879.1376327234},1754355.7994579498,1688620.4144053103,1616194.8823700899,1536564.2140985662,1449173.6762008723,1353425.714989109,1248676.6420015651,1134233.0627456757,1009348.0287611643,873216.89156272251,724972.83535997651,563682.06366211164,391094.50597528962,203584.1322527983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total P&I",{"$f":"SUM(C613:AP613)","v":40765914.099962629},{"$f":"SUM(C611:C612)","v":2581922.2108556111},{"$f":"SUM(D611:D612)","v":2602554.3162662033},2623143.4084081501,2643687.3761962033,2664184.0579397772,2684631.2402236247,2705026.6567638703,2725367.9872388463,2745652.856094209,2765878.8313217042,2786043.4232110595,2806144.083074362,2790618.2918791696,2810583.1991687259,2830476.1613211143,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Constant DSCR"]
["Sizing"]
["Annual Rate",null,{"$f":"IF(AND(C$2<=LPFDebtTerm,C$2<=AnalysisPeriod),LPFDebtRate,0)","v":7.7499999999999999E-2},7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Present Value Interest Factor",null,{"$f":"IF(AND(C$2<=LPFDebtTerm,C$2<=AnalysisPeriod),1/(1+C617),0)","v":0.92807424593967525},{"$f":"IF(AND(D$2<=LPFDebtTerm,D$2<=AnalysisPeriod),C618/(1+D617),0)","v":0.86132180597649688},0.79937058559303664,0.74187525345061411,0.6885153164274842,0.63899333311135431,0.59303325578779986,0.55037889168241294,0.5107924748792696,0.47405334095523866,0.4399566969422169,0.40831247976075818,0.37894429676172459,0.35168844247027808,0.32639298605130218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cash Available for Debt Service"]
["EBITDA",{"$f":"SUM(C620:AP620)","v":58859092.100082047},{"$f":"IF(AND(C$2<=LPFDebtTerm,C$2<=AnalysisPeriod),C43,0)","v":3731001.0132801849},3758854.3555844845,3786649.6299761124,3814383.9864899842,3842054.506843809,3869658.2029270036,3897192.0152563346,3924652.8113975525,3952037.3843522924,3979342.4509094106,4006564.6499600406,4033700.5407754984,4060746.6012472692,4087699.22608817,4114554.7249938948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Less: Major Equipment Replacement Reserve Funding",{"$f":"SUM(C621:AP621)","v":-3825108.0651324848},{"$f":"IF(AND(C$2<=LPFDebtTerm,C$2<=AnalysisPeriod),-C679-C711-C743,0)","v":-245406.02862510949},-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,-293411.90721039008,-293411.90721039008,-293411.90721039008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cash Available for Debt Service",{"$f":"SUM(C622:AP622)","v":55033984.034949556},{"$f":"IF(LPFDebtSwitch=\"No\",0,SUM(C620:C621))","v":3485594.9846550752},3513448.3269593748,3541243.6013510027,3568977.9578648745,3596648.4782186993,3624252.1743018939,3651785.9866312249,3679246.7827724428,3706631.3557271827,3733936.4222843009,3761158.6213349309,3788294.5121503887,3767334.6940368791,3794287.3188777799,3821142.8177835047,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Present Value of CAFDS",{"$f":"SUM(C623:AP623)","v":31596604.332957119},{"$f":"C618*C622","v":3234890.9370348728},3026209.6581817502,2830765.9713395452,2647736.427050659,2476347.5650591771,2315872.9768932401,2165630.5330921784,2024979.7665283806,1893319.40365699,1770085.0358983236,1654746.9237182585,1546807.9263201968,1427609.9962978519,1334406.9974608538,1247194.2144248451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DSCR",null,{"$f":"IF(AND(C$2<=LPFDebtTerm,C$2<=AnalysisPeriod),LPFDSCR,0)","v":1.35},1.35,1.35,1.35,1.35,1.35,1.35,1.35,1.35,1.35,1.35,1.35,1.35,1.35,1.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Size of Debt",{"$f":"SUM(C625:AP625)","v":23404892.098486755},{"$f":"IF(AND(C$2<=LPFDebtTerm,C$2<=AnalysisPeriod),C623/C624,0)","v":2396215.5089147203},2241636.7838383336,2096863.682473737,1961286.2422597473,1834331.5296734644,1715461.4643653629,1604170.7652534654,1499985.0122432448,1402458.8175236962,1311174.1006654247,1225738.4620135247,1145783.6491260717,1057488.8861465568,988449.62774878053,923847.56624062592,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Repayment"]
["Beginning Balance",0,{"$f":"B631","v":23404892.098486755},{"$f":"C631","v":22636849.025263868},21788650.508455615,20854127.514452774,19826635.02062666,18699015.17678545,17463557.612762697,16111956.670987936,{"$f":"J631","v":14635265.325750655},13023845.532402121,11267314.729841581,9354488.1981932446,7273316.9504788592,5046380.7222618014,2626892.0290683652,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8,4.9360096454620361E-8]
["Funding",{"$f":"B625","v":23404892.098486755},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Repayment",0,{"$f":"-C633","v":-768043.0732228877},{"$f":"-D633","v":-848198.51680825348},-934522.99400283978,-1027492.4938261134,-1127619.8438412109,-1235457.5640227525,-1351600.9417747613,-1476691.3452372812,{"$f":"-K633","v":-1611419.7933485333},-1756530.8025605399,-1912826.5316483369,-2081171.2477143854,-2226936.2282170579,-2419488.6931934361,-2626892.0290683159,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance",{"$f":"SUM(B628:B630)","v":23404892.098486755},{"$f":"SUM(C628:C630)","v":22636849.025263868},{"$f":"SUM(D628:D630)","v":21788650.508455615},20854127.514452774,19826635.02062666,18699015.17678545,17463557.612762697,16111956.670987936,14635265.325750655,{"$f":"SUM(K628:K630)","v":13023845.532402121},{"$f":"SUM(L628:L630)","v":11267314.729841581},{"$f":"SUM(M628:M630)","v":9354488.1981932446},{"$f":"SUM(N628:N630)","v":7273316.9504788592},{"$f":"SUM(O628:O630)","v":5046380.7222618014},{"$f":"SUM(P628:P630)","v":2626892.0290683652},4.9360096454620361E-8,{"$f":"SUM(R628:R630)","v":4.9360096454620361E-8},{"$f":"SUM(S628:S630)","v":4.9360096454620361E-8},{"$f":"SUM(T628:T630)","v":4.9360096454620361E-8},{"$f":"SUM(U628:U630)","v":4.9360096454620361E-8},{"$f":"SUM(V628:V630)","v":4.9360096454620361E-8},{"$f":"SUM(W628:W630)","v":4.9360096454620361E-8},4.9360096454620361E-8,{"$f":"SUM(Y628:Y630)","v":4.9360096454620361E-8},{"$f":"SUM(Z628:Z630)","v":4.9360096454620361E-8},{"$f":"SUM(AA628:AA630)","v":4.9360096454620361E-8},{"$f":"SUM(AB628:AB630)","v":4.9360096454620361E-8},{"$f":"SUM(AC628:AC630)","v":4.9360096454620361E-8},{"$f":"SUM(AD628:AD630)","v":4.9360096454620361E-8},4.9360096454620361E-8,{"$f":"SUM(AF628:AF630)","v":4.9360096454620361E-8},{"$f":"SUM(AG628:AG630)","v":4.9360096454620361E-8},{"$f":"SUM(AH628:AH630)","v":4.9360096454620361E-8},{"$f":"SUM(AI628:AI630)","v":4.9360096454620361E-8},{"$f":"SUM(AJ628:AJ630)","v":4.9360096454620361E-8},{"$f":"SUM(AK628:AK630)","v":4.9360096454620361E-8},4.9360096454620361E-8,{"$f":"SUM(AM628:AM630)","v":4.9360096454620361E-8},{"$f":"SUM(AN628:AN630)","v":4.9360096454620361E-8},{"$f":"SUM(AO628:AO630)","v":4.9360096454620361E-8},{"$f":"SUM(AP628:AP630)","v":4.9360096454620361E-8}]
[]
["Principal",{"$f":"SUM(C633:AP633)","v":23404892.098486707},{"$f":"C635-C634","v":768043.0732228877},{"$f":"D635-D634","v":848198.51680825348},934522.99400283978,1027492.4938261134,1127619.8438412109,1235457.5640227525,1351600.9417747613,1476691.3452372812,{"$f":"K635-K634","v":1611419.7933485333},{"$f":"L635-L634","v":1756530.8025605399},{"$f":"M635-M634","v":1912826.5316483369},{"$f":"N635-N634","v":2081171.2477143854},{"$f":"O635-O634","v":2226936.2282170579},{"$f":"P635-P634","v":2419488.6931934361},2626892.0290683159,{"$f":"R635-R634","v":0},{"$f":"S635-S634","v":0},{"$f":"T635-T634","v":0},{"$f":"U635-U634","v":0},{"$f":"V635-V634","v":0},{"$f":"W635-W634","v":0},0,{"$f":"Y635-Y634","v":0},{"$f":"Z635-Z634","v":0},{"$f":"AA635-AA634","v":0},{"$f":"AB635-AB634","v":0},{"$f":"AC635-AC634","v":0},{"$f":"AD635-AD634","v":0},0,{"$f":"AF635-AF634","v":0},{"$f":"AG635-AG634","v":0},{"$f":"AH635-AH634","v":0},{"$f":"AI635-AI634","v":0},{"$f":"AJ635-AJ634","v":0},{"$f":"AK635-AK634","v":0},0,{"$f":"AM635-AM634","v":0},{"$f":"AN635-AN634","v":0},{"$f":"AO635-AO634","v":0},{"$f":"AP635-AP634","v":0}]
["Interest",{"$f":"SUM(C634:AP634)","v":17361022.001475926},{"$f":"IF(AND(C$2<=LPFDebtTerm,C$2<=AnalysisPeriod),B631*C617,0)","v":1813879.1376327234},1754355.7994579498,1688620.4144053103,1616194.8823700899,1536564.2140985662,1449173.6762008723,1353425.714989109,1248676.6420015651,1134233.0627456757,1009348.0287611643,873216.89156272251,724972.83535997651,563682.06366211164,391094.50597528962,203584.1322527983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total P&I",{"$f":"SUM(C635:AP635)","v":40765914.099962629},{"$f":"IF(C624>0,C622/C624,0)","v":2581922.2108556111},{"$f":"IF(D624>0,D622/D624,0)","v":2602554.3162662033},{"$f":"IF(E624>0,E622/E624,0)","v":2623143.4084081501},2643687.3761962033,2664184.0579397772,2684631.2402236247,2705026.6567638703,2725367.9872388463,2745652.856094209,2765878.8313217042,2786043.4232110595,2806144.083074362,2790618.2918791696,2810583.1991687259,2830476.1613211143,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["DSCR"]
["Cash Available for Debt Service",{"$f":"SUM(C638:AP638)","v":55033984.034949556},{"$f":"IF(C$2<=LPFDebtTerm,C43-C679-C711-C743,0)","v":3485594.9846550752},3513448.3269593748,3541243.6013510027,3568977.9578648745,3596648.4782186993,3624252.1743018939,3651785.9866312249,3679246.7827724428,3706631.3557271827,3733936.4222843009,3761158.6213349309,3788294.5121503887,3767334.6940368791,3794287.3188777799,3821142.8177835047,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Debt Payment",{"$f":"SUM(C639:AP639)","v":40765914.099962629},{"$f":"C635","v":2581922.2108556111},2602554.3162662033,2623143.4084081501,2643687.3761962033,2664184.0579397772,2684631.2402236247,2705026.6567638703,2725367.9872388463,2745652.856094209,2765878.8313217042,2786043.4232110595,2806144.083074362,2790618.2918791696,2810583.1991687259,2830476.1613211143,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DSCR",null,{"$f":"IF(ISERROR(IF(C$2<=LPFDebtTerm,C638/C639,\"\")),0,IF(C$2<=LPFDebtTerm,C638/C639,\"\"))","v":1.35},1.35,1.35,1.35,1.35,1.35,1.35,1.35,1.35,1.35,1.35,1.35,1.35,1.35,1.35,"","","","","","","","","","","","","","","","","","","","","","","","",""]
["Average",{"$f":"IF(ISERROR(B638/B639),0,B638/B639)","v":1.35}]
["Min",{"$f":"MIN(C640:AP640)","v":1.35}]
[]
["Mortgage Style"]
["Interest Rate",{"$f":"LPFDebtRate","v":7.7499999999999999E-2}]
[]
["Repayment"]
["Beginning Balance",0,{"$f":"B651","v":22124932.5},{"$f":"C651","v":21294091.587958731},20398860.505234264,19434249.013598651,18394880.131361276,17274960.160750505,16068246.392417399,14768012.307038479,13367010.08004269,11857430.180454729,10230857.838648701,8478226.1403527055,6589765.4854387697,4554949.1297690049,2362434.5065348325,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8]
["Drawdowns",{"$f":"IF(LPFDebtSwitch=\"Yes\",LPFMortgageAmount,0)","v":22124932.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Repayments",0,{"$f":"-C653","v":-830840.91204126994},{"$f":"-D653","v":-895231.08272446832},-964611.49163561454,-1039368.8822373745,-1119919.9706107711,-1206713.7683331058,-1300234.0853789216,-1401002.2269957878,-1509579.8995879614,-1626572.3418060285,-1752631.6982959956,-1888460.6549139353,-2034816.3556697653,-2192514.6232341724,-2362434.5065348204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance",{"$f":"SUM(B648:B650)","v":22124932.5},{"$f":"SUM(C648:C650)","v":21294091.587958731},{"$f":"SUM(D648:D650)","v":20398860.505234264},19434249.013598651,18394880.131361276,17274960.160750505,16068246.392417399,14768012.307038479,13367010.08004269,11857430.180454729,10230857.838648701,8478226.1403527055,6589765.4854387697,4554949.1297690049,2362434.5065348325,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.2107193470001221E-8]
[]
["Principal",{"$f":"SUM(C653:AP653)","v":22124932.499999993},{"$f":"C655-C654","v":830840.91204126994},{"$f":"D655-D654","v":895231.08272446832},964611.49163561454,1039368.8822373745,1119919.9706107711,1206713.7683331058,1300234.0853789216,1401002.2269957878,1509579.8995879614,1626572.3418060285,1752631.6982959956,1888460.6549139353,2034816.3556697653,2192514.6232341724,2362434.5065348204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Interest",{"$f":"SUM(C654:AP654)","v":16057915.211869059},{"$f":"IF(C$2<=LPFDebtTerm,B651*$B$645,0)","v":1714682.26875},1650292.0980668017,1580911.6891556554,1506154.2985538954,1425603.2101804989,1338809.4124581642,1245289.0954123484,1144520.9537954822,1035943.2812033085,918950.83898524148,792891.48249527428,657062.52587733464,510706.82512150466,353008.55755709787,183088.67425644951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total ",{"$f":"SUM(C655:AP655)","v":38182847.711869046},{"$f":"IF(C$2<=LPFDebtTerm,-PMT($B$645,LPFDebtTerm,$B$649),0)","v":2545523.18079127},2545523.18079127,2545523.18079127,2545523.18079127,2545523.18079127,2545523.18079127,2545523.18079127,2545523.18079127,2545523.18079127,2545523.18079127,2545523.18079127,2545523.18079127,2545523.18079127,2545523.18079127,2545523.18079127,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["DSCR"]
["Cash Available for Debt Service",{"$f":"SUM(C658:AP658)","v":55033984.034949556},{"$f":"C638","v":3485594.9846550752},{"$f":"D638","v":3513448.3269593748},3541243.6013510027,3568977.9578648745,3596648.4782186993,3624252.1743018939,3651785.9866312249,3679246.7827724428,3706631.3557271827,3733936.4222843009,3761158.6213349309,3788294.5121503887,3767334.6940368791,3794287.3188777799,3821142.8177835047,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Debt Payment",{"$f":"SUM(C659:AP659)","v":38182847.711869046},{"$f":"C655","v":2545523.18079127},2545523.18079127,2545523.18079127,2545523.18079127,2545523.18079127,2545523.18079127,2545523.18079127,2545523.18079127,2545523.18079127,2545523.18079127,2545523.18079127,2545523.18079127,2545523.18079127,2545523.18079127,2545523.18079127,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DSCR",null,{"$f":"IF(AND(C2<=LPFDebtTerm,LPFDebtSwitch=\"Yes\"),C658/C659,\"\")","v":1.3693039650778533},1.380246054513331,1.3911653321696389,1.4020606784478253,1.4129309469107603,1.423774963689509,1.4345915268766383,1.4453794059061593,1.4561373409198282,1.4668640421194732,1.4775581891050718,1.4882184301982297,1.4799844379597487,1.490572683647035,1.5011227737457535,"","","","","","","","","","","","","","","","","","","","","","","","",""]
["Average",{"$f":"IF(ISERROR(B658/B659),0,B658/B659)","v":1.4413273847524573}]
["Min",{"$f":"MIN(C660:AP660)","v":1.3693039650778533}]
[]
["Reserve Accounts"]
["Debt Service Reserve"]
["Beginning Balance",0,{"$f":"B669","v":1290961.1054278056},{"$f":"C669","v":1301277.1581331016},1311571.704204075,1321843.6880981016,1332092.0289698886,1342315.6201118124,1352513.3283819351,1362683.9936194231,1372826.4280471045,1382939.4156608521,1393021.7116055298,1403072.041537181,1395309.1459395848,1405291.5995843629,1415238.0806605571,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Funding",{"$f":"IF(B2<MIN(LPFDebtTerm,AnalysisPeriod),B669-B666,0)","v":1290961.1054278056},10316.052705296082,10294.546070973389,10271.983894026605,10248.340871786932,10223.591141923796,10197.708270122763,10170.665237487992,10142.434427681379,10112.987613747595,10082.295944677666,10050.329931651242,-7762.8955975961871,9982.4536447781138,9946.4810761942063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Release of Funds",0,{"$f":"IF(C$2=LPFDebtTerm,-C666,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-1415238.0806605571,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance",{"$f":"IF(B2<=MIN(LPFDebtTerm,AnalysisPeriod),(LPFDSRASize/12)*C613,0)","v":1290961.1054278056},1301277.1581331016,1311571.704204075,1321843.6880981016,1332092.0289698886,1342315.6201118124,1352513.3283819351,1362683.9936194231,1372826.4280471045,1382939.4156608521,1393021.7116055298,1403072.041537181,1395309.1459395848,1405291.5995843629,1415238.0806605571,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"'Inputs & Results'!A180","v":"Working Capital Reserve"}]
["Beginning Balance",0,{"$f":"B675","v":387206.93687500001},{"$f":"C675","v":384431.16756824998},381739.62918197032,379134.01992367639,376616.07351194887,374187.55993867398,371850.28624794976,369606.09733202669,367456.87674465985,365404.54753225867,363451.07308322965,361598.45799591293,359848.74896552722,358204.03569054336,356666.45179891773,355238.17579462606,353921.4320249476,352718.49166896072,351631.67374772049,350663.34615659888,349815.9267202809,356257.34536466864,362824.6619374578,369520.45061541384,376347.33996138244,383308.01410033775,390405.21392127697,397641.73830553866,405020.44538212963,412544.253810664,420216.14409252495,428039.15991088084,436016.40950019471,444151.06704588479,452446.37411480671,460905.64111724397,469532.24880110752,478329.64977906219,487301.37008931278,496451.01079080044]
["Funding",{"$f":"IF(B$2<AnalysisPeriod,B675-B672,0)","v":387206.93687500001},-2775.7693067500368,-2691.5383862796589,-2605.6092582939309,-2517.9464117275202,-2428.5135732748895,-2337.2736907242215,-2244.1889159230632,-2149.2205873668427,-2052.3292124011787,-1953.4744490290177,-1852.6150873167207,-1749.7090303857112,-1644.7132749838638,-1537.5838916256325,-1428.2760042916634,-1316.7437696784618,-1202.9403559868806,-1086.817921240232,-968.3275911216042,-847.41943631798495,6441.4186443877406,6567.316572789161,6695.7886779560358,6826.8893459686078,6960.6741389553063,7097.1998209392186,7236.524384261691,7378.7070765909739,7523.8084285343648,7671.8902818609495,7823.015818355896,7977.2495893138694,8134.6575456900755,8295.3070689219167,8459.2670024372637,8626.607683863549,8797.4009779546759,8971.7203102505882,9149.6407014876604,0]
["Release of Funds",0,{"$f":"IF(C$2=AnalysisPeriod,-C672,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-496451.01079080044]
["Ending Balance",{"$f":"C$41*(LPFWC/12)","v":387206.93687500001},384431.16756824998,381739.62918197032,379134.01992367639,376616.07351194887,374187.55993867398,371850.28624794976,369606.09733202669,367456.87674465985,365404.54753225867,363451.07308322965,361598.45799591293,359848.74896552722,358204.03569054336,356666.45179891773,355238.17579462606,353921.4320249476,352718.49166896072,351631.67374772049,350663.34615659888,349815.9267202809,356257.34536466864,362824.6619374578,369520.45061541384,376347.33996138244,383308.01410033775,390405.21392127697,397641.73830553866,405020.44538212963,412544.253810664,420216.14409252495,428039.15991088084,436016.40950019471,444151.06704588479,452446.37411480671,460905.64111724397,469532.24880110752,478329.64977906219,487301.37008931278,496451.01079080044,0]
[]
["Major Equipment Replacement Reserve 1"]
["Beginning Balance",0,{"$f":"B681","v":0},{"$f":"C681","v":245406.02862510949},{"$f":"D681","v":490812.05725021899},{"$f":"E681","v":736218.08587532851},{"$f":"F681","v":981624.11450043798},{"$f":"G681","v":1227030.1431255476},{"$f":"H681","v":1472436.171750657},{"$f":"I681","v":1717842.2003757665},{"$f":"J681","v":1963248.229000876},{"$f":"K681","v":2208654.2576259854},{"$f":"L681","v":2454060.2862510951},{"$f":"M681","v":2699466.3148762048},{"$f":"N681","v":0},{"$f":"O681","v":293411.90721039008},{"$f":"P681","v":586823.81442078017},{"$f":"Q681","v":880235.72163117025},{"$f":"R681","v":1173647.6288415603},{"$f":"S681","v":1467059.5360519504},{"$f":"T681","v":1760471.4432623405},{"$f":"U681","v":2053883.3504727306},{"$f":"V681","v":2347295.2576831207},{"$f":"W681","v":2640707.1648935108},{"$f":"X681","v":2934119.0721039008},{"$f":"Y681","v":3227530.9793142909},{"$f":"Z681","v":0},{"$f":"AA681","v":350808.60798392771},{"$f":"AB681","v":701617.21596785542},{"$f":"AC681","v":1052425.8239517831},{"$f":"AD681","v":1403234.4319357108},{"$f":"AE681","v":1754043.0399196385},{"$f":"AF681","v":2104851.6479035662},{"$f":"AG681","v":2455660.255887494},{"$f":"AH681","v":2806468.8638714217},{"$f":"AI681","v":3157277.4718553494},{"$f":"AJ681","v":3508086.0798392771},{"$f":"AK681","v":3858894.6878232048},{"$f":"AL681","v":0},{"$f":"AM681","v":0},{"$f":"AN681","v":0},{"$f":"AO681","v":0}]
["Funding (through operations)",0,{"$f":"C707","v":245406.02862510949},{"$f":"D707","v":245406.02862510949},245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,{"$f":"L707","v":245406.02862510949},245406.02862510949,245406.02862510949,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,0,0,0,0]
["Release of Funds",0,{"$f":"-C695","v":0},{"$f":"-D695","v":0},0,0,0,0,0,0,0,{"$f":"-L695","v":0},0,-2944872.3435013141,0,0,0,0,0,0,0,0,0,0,0,-3520942.886524681,0,0,0,0,0,0,0,0,0,0,0,-4209703.2958071325,0,0,0,0]
["Ending Balance",{"$f":"SUM(B678:B680)","v":0},{"$f":"SUM(C678:C680)","v":245406.02862510949},{"$f":"SUM(D678:D680)","v":490812.05725021899},736218.08587532851,981624.11450043798,1227030.1431255476,1472436.171750657,1717842.2003757665,1963248.229000876,2208654.2576259854,2454060.2862510951,2699466.3148762048,0,293411.90721039008,586823.81442078017,880235.72163117025,1173647.6288415603,1467059.5360519504,1760471.4432623405,2053883.3504727306,2347295.2576831207,2640707.1648935108,2934119.0721039008,3227530.9793142909,0,350808.60798392771,701617.21596785542,1052425.8239517831,1403234.4319357108,1754043.0399196385,2104851.6479035662,2455660.255887494,2806468.8638714217,3157277.4718553494,3508086.0798392771,3858894.6878232048,0,0,0,0,0]
[]
["Timing of Funding"]
["Cost of Each Occurrence"]
[1,{"$f":"SUM(C685:AP685)","v":2944872.3435013141},{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency*$A685,MMCost*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,2944872.3435013141,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A685+1","v":2},3520942.886524681,{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency*$A686,MMCost*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3520942.886524681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A686+1","v":3},4209703.2958071325,{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency*$A687,MMCost*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4209703.2958071325,0,0,0,0]
[4,0,{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency*$A688,MMCost*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,0,{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency*$A689,MMCost*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,0,{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency*$A690,MMCost*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,0,{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency*$A691,MMCost*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,0,{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency*$A692,MMCost*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A692+1","v":9},0,{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency*$A693,MMCost*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,0,{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency*$A694,MMCost*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",null,{"$f":"SUM(C685:C694)","v":0},{"$f":"SUM(D685:D694)","v":0},{"$f":"SUM(E685:E694)","v":0},{"$f":"SUM(F685:F694)","v":0},{"$f":"SUM(G685:G694)","v":0},{"$f":"SUM(H685:H694)","v":0},{"$f":"SUM(I685:I694)","v":0},{"$f":"SUM(J685:J694)","v":0},{"$f":"SUM(K685:K694)","v":0},{"$f":"SUM(L685:L694)","v":0},{"$f":"SUM(M685:M694)","v":0},{"$f":"SUM(N685:N694)","v":2944872.3435013141},{"$f":"SUM(O685:O694)","v":0},{"$f":"SUM(P685:P694)","v":0},{"$f":"SUM(Q685:Q694)","v":0},{"$f":"SUM(R685:R694)","v":0},{"$f":"SUM(S685:S694)","v":0},{"$f":"SUM(T685:T694)","v":0},{"$f":"SUM(U685:U694)","v":0},{"$f":"SUM(V685:V694)","v":0},{"$f":"SUM(W685:W694)","v":0},{"$f":"SUM(X685:X694)","v":0},{"$f":"SUM(Y685:Y694)","v":0},{"$f":"SUM(Z685:Z694)","v":3520942.886524681},{"$f":"SUM(AA685:AA694)","v":0},{"$f":"SUM(AB685:AB694)","v":0},{"$f":"SUM(AC685:AC694)","v":0},{"$f":"SUM(AD685:AD694)","v":0},{"$f":"SUM(AE685:AE694)","v":0},{"$f":"SUM(AF685:AF694)","v":0},{"$f":"SUM(AG685:AG694)","v":0},{"$f":"SUM(AH685:AH694)","v":0},{"$f":"SUM(AI685:AI694)","v":0},{"$f":"SUM(AJ685:AJ694)","v":0},{"$f":"SUM(AK685:AK694)","v":0},{"$f":"SUM(AL685:AL694)","v":4209703.2958071325},{"$f":"SUM(AM685:AM694)","v":0},{"$f":"SUM(AN685:AN694)","v":0},{"$f":"SUM(AO685:AO694)","v":0},{"$f":"SUM(AP685:AP694)","v":0}]
["Funding of Each Occurrence"]
[1,{"$f":"SUM(C697:AP697)","v":2944872.3435013145},{"$f":"IF(C$2<=MMFrequency*$A$685,$B$685/(MMFrequency),0)","v":245406.02862510949},245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A697+1","v":2},3520942.886524681,{"$f":"IF(AND(C$2>MMFrequency*$A685,C$2<=MMFrequency*$A686),$B686/(MMFrequency),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A698+1","v":3},4209703.2958071325,{"$f":"IF(AND(C$2>MMFrequency*$A686,C$2<=MMFrequency*$A687),$B687/(MMFrequency),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,0,0,0,0]
[4,0,{"$f":"IF(AND(C$2>MMFrequency*$A687,C$2<=MMFrequency*$A688),$B688/(MMFrequency),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,0,{"$f":"IF(AND(C$2>MMFrequency*$A688,C$2<=MMFrequency*$A689),$B689/(MMFrequency),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,0,{"$f":"IF(AND(C$2>MMFrequency*$A689,C$2<=MMFrequency*$A690),$B690/(MMFrequency),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,0,{"$f":"IF(AND(C$2>MMFrequency*$A690,C$2<=MMFrequency*$A691),$B691/(MMFrequency),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,0,{"$f":"IF(AND(C$2>MMFrequency*$A691,C$2<=MMFrequency*$A692),$B692/(MMFrequency),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A704+1","v":9},0,{"$f":"IF(AND(C$2>MMFrequency*$A692,C$2<=MMFrequency*$A693),$B693/(MMFrequency),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A705+1","v":10},0,{"$f":"IF(AND(C$2>MMFrequency*$A693,C$2<=MMFrequency*$A694),$B694/(MMFrequency),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",null,{"$f":"SUM(C697:C706)","v":245406.02862510949},{"$f":"SUM(D697:D706)","v":245406.02862510949},245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,0,0,0,0]
[]
["Major Equipment Replacement Reserve 2"]
["Beginning Balance",0,{"$f":"B713","v":0},{"$f":"C713","v":0},{"$f":"D713","v":0},{"$f":"E713","v":0},{"$f":"F713","v":0},{"$f":"G713","v":0},{"$f":"H713","v":0},{"$f":"I713","v":0},{"$f":"J713","v":0},{"$f":"K713","v":0},{"$f":"L713","v":0},{"$f":"M713","v":0},{"$f":"N713","v":0},{"$f":"O713","v":0},{"$f":"P713","v":0},{"$f":"Q713","v":0},{"$f":"R713","v":0},{"$f":"S713","v":0},{"$f":"T713","v":0},{"$f":"U713","v":0},{"$f":"V713","v":0},{"$f":"W713","v":0},{"$f":"X713","v":0},{"$f":"Y713","v":0},{"$f":"Z713","v":0},{"$f":"AA713","v":0},{"$f":"AB713","v":0},{"$f":"AC713","v":0},{"$f":"AD713","v":0},{"$f":"AE713","v":0},{"$f":"AF713","v":0},{"$f":"AG713","v":0},{"$f":"AH713","v":0},{"$f":"AI713","v":0},{"$f":"AJ713","v":0},{"$f":"AK713","v":0},{"$f":"AL713","v":0},{"$f":"AM713","v":0},{"$f":"AN713","v":0},{"$f":"AO713","v":0}]
["Funding (through operations)",0,{"$f":"C739","v":0},{"$f":"D739","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Release of Funds",0,{"$f":"-C727","v":0},{"$f":"-D727","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance",{"$f":"SUM(B710:B712)","v":0},{"$f":"SUM(C710:C712)","v":0},{"$f":"SUM(D710:D712)","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]
[]
["Timing of Funding"]
["Cost of Each Occurrence"]
[1,{"$f":"SUM(C717:AP717)","v":0},{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency2*$A717,MMCost2*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A717+1","v":2},0,{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency2*$A718,MMCost2*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A718+1","v":3},0,{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency2*$A719,MMCost2*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,0,{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency2*$A720,MMCost2*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,0,{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency2*$A721,MMCost2*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,0,{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency2*$A722,MMCost2*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,0,{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency2*$A723,MMCost2*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,0,{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency2*$A724,MMCost2*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A724+1","v":9},0,{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency2*$A725,MMCost2*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,0,{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency2*$A726,MMCost2*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",null,{"$f":"SUM(C717:C726)","v":0},{"$f":"SUM(D717:D726)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Funding of Each Occurrence"]
[1,{"$f":"SUM(C729:AP729)","v":0},{"$f":"IF(C$2<=MMFrequency2*$A$717,$B$717/(MMFrequency2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A729+1","v":2},0,{"$f":"IF(AND(C$2>MMFrequency2*$A717,C$2<=MMFrequency2*$A718),$B718/(MMFrequency2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A730+1","v":3},0,{"$f":"IF(AND(C$2>MMFrequency2*$A718,C$2<=MMFrequency2*$A719),$B719/(MMFrequency2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,0,{"$f":"IF(AND(C$2>MMFrequency2*$A719,C$2<=MMFrequency2*$A720),$B720/(MMFrequency2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,0,{"$f":"IF(AND(C$2>MMFrequency2*$A720,C$2<=MMFrequency2*$A721),$B721/(MMFrequency2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,0,{"$f":"IF(AND(C$2>MMFrequency2*$A721,C$2<=MMFrequency2*$A722),$B722/(MMFrequency2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,0,{"$f":"IF(AND(C$2>MMFrequency2*$A722,C$2<=MMFrequency2*$A723),$B723/(MMFrequency2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,0,{"$f":"IF(AND(C$2>MMFrequency2*$A723,C$2<=MMFrequency2*$A724),$B724/(MMFrequency2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A736+1","v":9},0,{"$f":"IF(AND(C$2>MMFrequency2*$A724,C$2<=MMFrequency2*$A725),$B725/(MMFrequency2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A737+1","v":10},0,{"$f":"IF(AND(C$2>MMFrequency2*$A725,C$2<=MMFrequency2*$A726),$B726/(MMFrequency2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",null,{"$f":"SUM(C729:C738)","v":0},{"$f":"SUM(D729:D738)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Major Equipment Replacement Reserve 3"]
["Beginning Balance",0,{"$f":"B745","v":0},{"$f":"C745","v":0},{"$f":"D745","v":0},{"$f":"E745","v":0},{"$f":"F745","v":0},{"$f":"G745","v":0},{"$f":"H745","v":0},{"$f":"I745","v":0},{"$f":"J745","v":0},{"$f":"K745","v":0},{"$f":"L745","v":0},{"$f":"M745","v":0},{"$f":"N745","v":0},{"$f":"O745","v":0},{"$f":"P745","v":0},{"$f":"Q745","v":0},{"$f":"R745","v":0},{"$f":"S745","v":0},{"$f":"T745","v":0},{"$f":"U745","v":0},{"$f":"V745","v":0},{"$f":"W745","v":0},{"$f":"X745","v":0},{"$f":"Y745","v":0},{"$f":"Z745","v":0},{"$f":"AA745","v":0},{"$f":"AB745","v":0},{"$f":"AC745","v":0},{"$f":"AD745","v":0},{"$f":"AE745","v":0},{"$f":"AF745","v":0},{"$f":"AG745","v":0},{"$f":"AH745","v":0},{"$f":"AI745","v":0},{"$f":"AJ745","v":0},{"$f":"AK745","v":0},{"$f":"AL745","v":0},{"$f":"AM745","v":0},{"$f":"AN745","v":0},{"$f":"AO745","v":0}]
["Funding (through operations)",0,{"$f":"C771","v":0},{"$f":"D771","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Release of Funds",0,{"$f":"-C759","v":0},{"$f":"-D759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance",{"$f":"SUM(B742:B744)","v":0},{"$f":"SUM(C742:C744)","v":0},{"$f":"SUM(D742:D744)","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]
[]
["Timing of Funding"]
["Cost of Each Occurrence"]
[1,{"$f":"SUM(C749:AP749)","v":0},{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency3*$A749,MMCost3*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A749+1","v":2},0,{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency3*$A750,MMCost3*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A750+1","v":3},0,{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency3*$A751,MMCost3*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,0,{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency3*$A752,MMCost3*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,0,{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency3*$A753,MMCost3*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,0,{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency3*$A754,MMCost3*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,0,{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency3*$A755,MMCost3*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,0,{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency3*$A756,MMCost3*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A756+1","v":9},0,{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency3*$A757,MMCost3*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,0,{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency3*$A758,MMCost3*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",null,{"$f":"SUM(C749:C758)","v":0},{"$f":"SUM(D749:D758)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Funding of Each Occurrence"]
[1,{"$f":"SUM(C761:AP761)","v":0},{"$f":"IF(C$2<=MMFrequency3*$A$749,$B$749/(MMFrequency3),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A761+1","v":2},0,{"$f":"IF(AND(C$2>MMFrequency3*$A749,C$2<=MMFrequency3*$A750),$B750/(MMFrequency3),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A762+1","v":3},0,{"$f":"IF(AND(C$2>MMFrequency3*$A750,C$2<=MMFrequency3*$A751),$B751/(MMFrequency3),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,0,{"$f":"IF(AND(C$2>MMFrequency3*$A751,C$2<=MMFrequency3*$A752),$B752/(MMFrequency3),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,0,{"$f":"IF(AND(C$2>MMFrequency3*$A752,C$2<=MMFrequency3*$A753),$B753/(MMFrequency3),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,0,{"$f":"IF(AND(C$2>MMFrequency3*$A753,C$2<=MMFrequency3*$A754),$B754/(MMFrequency3),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,0,{"$f":"IF(AND(C$2>MMFrequency3*$A754,C$2<=MMFrequency3*$A755),$B755/(MMFrequency3),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,0,{"$f":"IF(AND(C$2>MMFrequency3*$A755,C$2<=MMFrequency3*$A756),$B756/(MMFrequency3),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A768+1","v":9},0,{"$f":"IF(AND(C$2>MMFrequency3*$A756,C$2<=MMFrequency3*$A757),$B757/(MMFrequency3),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A769+1","v":10},0,{"$f":"IF(AND(C$2>MMFrequency3*$A757,C$2<=MMFrequency3*$A758),$B758/(MMFrequency3),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",null,{"$f":"SUM(C761:C770)","v":0},{"$f":"SUM(D761:D770)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Interest on Reserves"]
["Total Reserves",{"$f":"B669+B675+B681+B713+B745","v":1678168.0423028055},{"$f":"C669+C675+C681+C713+C745","v":1931114.3543264612},2184123.3906362643,2437195.7938971068,2690332.2169822752,2943533.3231760338,3196799.786380542,3450132.2913272162,3703531.5337926401,3956998.2208190961,4210533.0709398547,4464136.8144092988,1755157.894905112,2056907.5424852963,2358728.3468802553,1235473.8974257964,1527569.0608665079,1819778.0277209112,2112103.1170100612,2404546.6966293296,2697111.1844034018,2996964.5102581792,3296943.7340413588,3597051.4299297049,376347.33996138244,734116.62208426546,1092022.4298891323,1450067.5622573218,1808254.8773178405,2166587.2937303027,2525067.7919960911,2883699.4157983749,3242485.2733716164,3601428.538901234,3960532.4539540838,4319800.3289404484,469532.24880110752,478329.64977906219,487301.37008931278,496451.01079080044,0]
["Interest on Reserves",null,{"$f":"IF(C$2<=AnalysisPeriod,B774*InterestOnReserves,0)","v":29367.940740299098},33794.501200713072,38222.159336134631,42650.92639319937,47080.813797189818,51511.8331555806,55943.996261659493,60377.315098226289,64811.801841371205,69247.468864334194,73684.328741447462,78122.394252162732,30715.263160839462,35995.881993492687,41277.746070404472,21620.793204951438,26732.458565163892,31846.115485115948,36961.804547676074,42079.567191013273,47199.445727059538,52446.878929518141,57696.515345723783,62948.400023769842,6586.0784493241936,12847.040886474646,19110.392523059818,25376.182339503135,31644.460353062212,37915.277640280299,44188.686359931598,50464.739776471564,56743.492284003289,63024.999430771604,69309.317944196475,75596.50575645786,8216.8143540193832,8370.7688711335886,8527.773976562974,8687.8926888390088]

{"sheet":"Sale Leaseback","index":4,"n_rows":750,"n_cols":42,"rows_kept":750,"cut":false,"hidden":false,"merged":[]}
["Sale Leaseback"]
["Operating Year",0,{"$f":"B2+1","v":1},{"$f":"C2+1","v":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,{"$f":"AE2+1","v":30},31,32,33,34,35,36,{"$f":"AL2+1","v":37},38,39,40]
[]
["Production (AC-kWh)"]
["Net Production (AC-kWh)",null,{"$f":"IF(C$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(C$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(C$2-1)),0)","v":16188480},{"$f":"IF(D$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(D$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(D$2-1)),0)","v":16107537.6},{"$f":"IF(E$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(E$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(E$2-1)),0)","v":16026999.912},{"$f":"IF(F$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(F$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(F$2-1)),0)","v":15946864.91244},{"$f":"IF(G$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(G$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(G$2-1)),0)","v":15867130.587877801},{"$f":"IF(H$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(H$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(H$2-1)),0)","v":15787794.934938412},{"$f":"IF(I$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(I$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(I$2-1)),0)","v":15708855.96026372},{"$f":"IF(J$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(J$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(J$2-1)),0)","v":15630311.680462401},{"$f":"IF(K$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(K$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(K$2-1)),0)","v":15552160.12206009},{"$f":"IF(L$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(L$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(L$2-1)),0)","v":15474399.321449788},{"$f":"IF(M$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(M$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(M$2-1)),0)","v":15397027.324842541},{"$f":"IF(N$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(N$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(N$2-1)),0)","v":15320042.188218327},{"$f":"IF(O$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(O$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(O$2-1)),0)","v":15243441.977277236},{"$f":"IF(P$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(P$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(P$2-1)),0)","v":15167224.767390851},{"$f":"IF(Q$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(Q$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(Q$2-1)),0)","v":15091388.643553898},{"$f":"IF(R$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(R$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(R$2-1)),0)","v":15015931.700336127},{"$f":"IF(S$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(S$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(S$2-1)),0)","v":14940852.041834446},{"$f":"IF(T$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(T$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(T$2-1)),0)","v":14866147.781625275},{"$f":"IF(U$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(U$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(U$2-1)),0)","v":14791817.042717148},{"$f":"IF(V$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(V$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(V$2-1)),0)","v":14717857.957503561},{"$f":"IF(W$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(W$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(W$2-1)),0)","v":14644268.667716045},{"$f":"IF(X$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(X$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(X$2-1)),0)","v":14571047.324377464},{"$f":"IF(Y$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(Y$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(Y$2-1)),0)","v":14498192.087755578},{"$f":"IF(Z$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(Z$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(Z$2-1)),0)","v":14425701.127316799},{"$f":"IF(AA$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AA$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AA$2-1)),0)","v":14353572.621680215},{"$f":"IF(AB$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AB$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AB$2-1)),0)","v":14281804.758571815},{"$f":"IF(AC$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AC$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AC$2-1)),0)","v":14210395.734778956},{"$f":"IF(AD$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AD$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AD$2-1)),0)","v":14139343.75610506},{"$f":"IF(AE$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AE$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AE$2-1)),0)","v":14068647.037324537},{"$f":"IF(AF$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AF$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AF$2-1)),0)","v":13998303.802137915},{"$f":"IF(AG$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AG$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AG$2-1)),0)","v":13928312.283127224},{"$f":"IF(AH$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AH$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AH$2-1)),0)","v":13858670.721711587},{"$f":"IF(AI$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AI$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AI$2-1)),0)","v":13789377.368103029},{"$f":"IF(AJ$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AJ$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AJ$2-1)),0)","v":13720430.481262514},{"$f":"IF(AK$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AK$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AK$2-1)),0)","v":13651828.328856202},{"$f":"IF(AL$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AL$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AL$2-1)),0)","v":13583569.187211921},{"$f":"IF(AM$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AM$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AM$2-1)),0)","v":13515651.341275861},{"$f":"IF(AN$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AN$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AN$2-1)),0)","v":13448073.084569484},{"$f":"IF(AO$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AO$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AO$2-1)),0)","v":13380832.719146635},{"$f":"IF(AP$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AP$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AP$2-1)),0)","v":13313928.555550903}]
[]
["Partial Income Statement: Project (Lessee's Perspective)"]
["Revenues"]
["PPA"]
["Net Production (AC-kWh)",null,{"$f":"C5","v":16188480},{"$f":"D5","v":16107537.6},{"$f":"E5","v":16026999.912},{"$f":"F5","v":15946864.91244},15867130.587877801,15787794.934938412,15708855.96026372,15630311.680462401,15552160.12206009,15474399.321449788,15397027.324842541,15320042.188218327,15243441.977277236,15167224.767390851,15091388.643553898,15015931.700336127,14940852.041834446,14866147.781625275,14791817.042717148,14717857.957503561,14644268.667716045,14571047.324377464,14498192.087755578,14425701.127316799,14353572.621680215,14281804.758571815,14210395.734778956,14139343.75610506,14068647.037324537,13998303.802137915,13928312.283127224,13858670.721711587,13789377.368103029,13720430.481262514,13651828.328856202,13583569.187211921,13515651.341275861,13448073.084569484,13380832.719146635,13313928.555550903]
["Price  (¢/kWh)",null,{"$f":"SLPPAPrice*(1+SLPPAPriceEsc)^B2","v":41.682708185943383},42.099535267802814,42.520530620480848,42.94573592668565,43.375193285952513,43.808945218812035,44.247034671000158,44.689505017710147,45.136400067887266,45.587764068566138,46.043641709251801,46.504078126344311,46.969118907607758,47.438810096683838,47.913198197650679,48.392330179627173,48.876253481423461,49.365016016237696,49.858666176400078,50.357252838164065,50.860825366545711,51.369433620211161,51.883127956413283,52.401959235977408,52.9259788283372,53.455238616620576,53.989791002786781,54.529688912814628,55.07498580194278,55.62573565996221,56.18199301656184,56.743812946727445,57.311251076194729,57.884363586956681,58.463207222826249,59.047839295054501,59.638317688005053,60.234700864885099,60.837047873533962,61.445418352269279]
["Total PPA Revenue",null,{"$f":"C10*C11/100","v":6747796.8781398069},6781198.4726865981,6814765.4051263984,6848498.4938817732,6882398.5614264896,6916466.4343055496,6950702.9431553623,6985108.9227239797,7019685.2118914668,7054432.6536903288,7089352.0953260968,7124444.3881979594,7159710.3879195405,7195150.9543397427,7230766.9515637252,7266559.2479739627,7302528.7162514366,7338676.2333968822,7375002.6807521963,7411508.9440219179,7448195.9132948276,7485064.4830656359,7522115.5522568133,7559350.0242404817,7596768.8068604758,7634372.812454436,7672162.9578760853,7710140.1645175684,7748305.3583319318,7786659.4698556755,7825203.4342314629,7863938.1912309052,7902864.6852775002,7941983.8654696234,7981296.6856036987,8020804.1041974369,8060507.0845132144,8100406.5945815556,8140503.6072247354,8180799.1000804948]
["Production Based Incentive"]
[{"$f":"'Inputs & Results'!A65","v":"Federal"},null,{"$f":"C619","v":0},{"$f":"D619","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]
[{"$f":"'Inputs & Results'!A66","v":"State"},null,{"$f":"C623","v":0},{"$f":"D623","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Inputs & Results'!A67","v":"Utility"},null,{"$f":"C627","v":0},{"$f":"D627","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]
[{"$f":"'Inputs & Results'!A68","v":"Other"},null,{"$f":"C631","v":0},{"$f":"D631","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total PBI",null,{"$f":"SUM(C14:C17)","v":0},{"$f":"SUM(D14:D17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Salvage Value",null,{"$f":"IF(C2=AnalysisPeriod,SalvageValue*PreFinancingInstalledCostTotal,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4022715]
["Total Revenue",null,{"$f":"C12+C18+C19","v":6747796.8781398069},6781198.4726865981,6814765.4051263984,6848498.4938817732,6882398.5614264896,6916466.4343055496,6950702.9431553623,6985108.9227239797,7019685.2118914668,7054432.6536903288,7089352.0953260968,7124444.3881979594,7159710.3879195405,7195150.9543397427,7230766.9515637252,7266559.2479739627,7302528.7162514366,7338676.2333968822,7375002.6807521963,7411508.9440219179,7448195.9132948276,7485064.4830656359,7522115.5522568133,7559350.0242404817,7596768.8068604758,7634372.812454436,7672162.9578760853,7710140.1645175684,7748305.3583319318,7786659.4698556755,7825203.4342314629,7863938.1912309052,7902864.6852775002,7941983.8654696234,7981296.6856036987,8020804.1041974369,8060507.0845132144,8100406.5945815556,8140503.6072247354,12203514.100080494]
[]
["Expenses"]
["Fixed Annual Cost",null,{"$f":"IF(C$2<=AnalysisPeriod,OMFixedAnnual*(1+Inflation+OMFixedAnnualRealEsc)^B$2,0)","v":10000},10250,10506.25,10768.906249999998,11038.128906249998,11314.082128906246,11596.934182128902,11886.857536682124,12184.028975099178,12488.629699476654,12800.845441963571,13120.866578012659,13448.888242462976,13785.110448524549,14129.738209737661,14482.981664981105,14845.056206605632,15216.18261177077,15596.587177065039,15986.501856491666,16386.164402903956,16795.818512976552,17215.713975800965,17646.106825195991,18087.259495825889,18539.440983221535,19002.927007802071,19478.000182997122,19964.950187572049,20464.073942261351,20975.675790817881,21500.067685588332,22037.569377728036,22588.508612171237,23153.221327475516,23732.051860662403,24325.353157178964,24933.486986108433,25556.824160761142,26195.744764780171]
["Fixed Cost by Capacity"]
["Capacity (DC kW)",null,{"$f":"IF(C$2<=AnalysisPeriod,CapacityDC,0)","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["Fixed Cost ($/DC kW-yr)",null,{"$f":"IF(C$2<=AnalysisPeriod,OMCapacity*(1+Inflation+OMCapacityRealEsc)^B$2,0)","v":22},22.494999999999997,23.001137499999999,23.518663093749996,24.047833013359369,24.588909256159958,25.142159714423553,25.70785830799808,26.286285119928035,26.877726535126413,27.482475382166754,28.100831078265504,28.73309977752648,29.379594522520826,30.040635399277544,30.716549695761287,31.407672063915907,32.114344685354013,32.836917440774478,33.575748083191904,34.331202415063721,35.103654469402656,35.89348669496421,36.701090145600901,37.526864673876915,38.37121912903914,39.234571559442522,40.117349419529972,41.019989781469398,41.942939551552463,42.886655691462394,43.851605444520295,44.838266567021989,45.847127564779981,46.878687934987525,47.933458413524747,49.011961227829048,50.114730355455208,51.242311788452945,52.395263803693133]
["Total",null,{"$f":"C25*C26","v":220000},{"$f":"D25*D26","v":224949.99999999997},230011.375,235186.63093749995,240478.3301335937,245889.09256159959,251421.59714423554,257078.5830799808,262862.85119928035,268777.26535126416,274824.75382166752,281008.31078265503,287330.99777526478,293795.94522520824,300406.35399277543,307165.49695761286,314076.72063915909,321143.44685354014,328369.17440774478,335757.48083191906,343312.02415063721,351036.54469402658,358934.86694964208,367010.90145600901,375268.64673876914,383712.19129039138,392345.71559442522,401173.49419529975,410199.89781469398,419429.39551552461,428866.55691462394,438516.05444520293,448382.66567021987,458471.27564779983,468786.87934987526,479334.58413524745,490119.6122782905,501147.30355455208,512423.11788452946,523952.63803693134]
["Variable Cost by Generation"]
["Generation (AC-MWh)",null,{"$f":"C5/1000","v":16188.48},{"$f":"D5/1000","v":16107.5376},16026.999912000001,15946.86491244,15867.1305878778,15787.794934938413,15708.85596026372,15630.311680462401,15552.16012206009,15474.399321449788,15397.02732484254,15320.042188218327,15243.441977277236,15167.224767390851,15091.388643553897,15015.931700336127,14940.852041834445,14866.147781625275,14791.817042717148,14717.85795750356,14644.268667716045,14571.047324377465,14498.192087755579,14425.701127316799,14353.572621680216,14281.804758571814,14210.395734778956,14139.34375610506,14068.647037324537,13998.303802137914,13928.312283127225,13858.670721711587,13789.377368103029,13720.430481262514,13651.828328856202,13583.569187211922,13515.651341275861,13448.073084569483,13380.832719146636,13313.928555550903]
["Variable Cost ($/AC-MWh)",null,{"$f":"IF(C$2<=AnalysisPeriod,OMVariable*(1+Inflation+OMVariableRealEsc)^B$2,0)","v":3.5},3.5524999999999998,3.605787499999999,3.6598743124999986,3.7147724271874978,3.77049401359531,3.8270514237992388,3.884457195156227,3.9427240530835701,4.0018649138798228,4.0618928875880203,4.1228212809018396,4.1846636001153668,4.2474335541170962,4.3111450574288517,4.3758122332902847,4.4414494167896379,4.5080711580414814,4.5756922254121033,4.6443276087932848,4.7139925229251824,4.7847024107690599,4.8564729469305945,4.9293200411345532,5.0032598417515715,5.0783087393778441,5.1544833704685109,5.2318006210255383,5.31027763034092,5.3899317947960341,5.4707807717179726,5.552842483293742,5.6361351205431474,5.7206771473512932,5.8064873045615624,5.8935846141299848,5.9819883833419345,6.0717182090920616,6.1627939822284423,6.2552358919618678]
["Total",null,{"$f":"C29*C30","v":56659.68},{"$f":"D29*D30","v":57222.027323999995},57789.95594519069,58363.521257946697,58942.779206431806,59527.786290055643,60118.599568984428,60715.276669706589,61317.87579065343,61926.455707875641,62541.075780776315,63161.795957900504,63788.676782782662,64421.779399851774,65061.165560395282,65706.897628582214,66359.03858754586,67017.652045527255,67682.802242079109,68354.554054331733,69032.973003320963,69718.125260378918,70410.07765358816,71108.897674300009,71814.65348371744,72527.413919543324,73247.248502694783,73974.227444084012,74708.421651466546,75449.902736357355,76198.743021015674,76955.015545499249,77718.794074788311,78490.153105980571,79269.167875557425,80055.914366722325,80850.469316812043,81652.910224781386,82463.315358762338,83281.763763698036]
["Property Tax"]
["Pre-Financing Costs",null,{"$f":"IF(C$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(D$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(E$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(F$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(G$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(H$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(I$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(J$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(K$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(L$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(M$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(N$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(O$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(P$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(Q$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(R$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(S$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(T$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(U$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(V$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(W$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(X$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(Y$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(Z$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AA$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AB$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AC$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AD$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AE$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AF$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AG$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AH$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AI$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AJ$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AK$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AL$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AM$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AN$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AO$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AP$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150}]
["% of Pre-Financing Costs Assessed",null,{"$f":"IF(D$2<=AnalysisPeriod,'Inputs & Results'!$J$7,0)","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95}]
["Assessed Value of Property For Tax Purposes",null,{"$f":"C33*C34","v":38215792.5},{"$f":"D33*D34","v":38215792.5},{"$f":"E33*E34","v":38215792.5},38215792.5,38215792.5,38215792.5,38215792.5,38215792.5,38215792.5,{"$f":"L33*L34","v":38215792.5},{"$f":"M33*M34","v":38215792.5},38215792.5,38215792.5,38215792.5,38215792.5,38215792.5,{"$f":"S33*S34","v":38215792.5},{"$f":"T33*T34","v":38215792.5},38215792.5,38215792.5,38215792.5,38215792.5,{"$f":"Y33*Y34","v":38215792.5},{"$f":"Z33*Z34","v":38215792.5},38215792.5,38215792.5,38215792.5,38215792.5,38215792.5,38215792.5,{"$f":"AG33*AG34","v":38215792.5},{"$f":"AH33*AH34","v":38215792.5},38215792.5,38215792.5,38215792.5,38215792.5,38215792.5,{"$f":"AN33*AN34","v":38215792.5},{"$f":"AO33*AO34","v":38215792.5},38215792.5]
["Assessed Value Annual Decline",null,1,{"$f":"MAX(C36-'Inputs & Results'!$J$9,0)","v":0.95},{"$f":"MAX(D36-'Inputs & Results'!$J$9,0)","v":0.89999999999999991},{"$f":"MAX(E36-'Inputs & Results'!$J$9,0)","v":0.84999999999999987},{"$f":"MAX(F36-'Inputs & Results'!$J$9,0)","v":0.79999999999999982},{"$f":"MAX(G36-'Inputs & Results'!$J$9,0)","v":0.74999999999999978},{"$f":"MAX(H36-'Inputs & Results'!$J$9,0)","v":0.69999999999999973},{"$f":"MAX(I36-'Inputs & Results'!$J$9,0)","v":0.64999999999999969},{"$f":"MAX(J36-'Inputs & Results'!$J$9,0)","v":0.59999999999999964},{"$f":"MAX(K36-'Inputs & Results'!$J$9,0)","v":0.5499999999999996},{"$f":"MAX(L36-'Inputs & Results'!$J$9,0)","v":0.49999999999999961},{"$f":"MAX(M36-'Inputs & Results'!$J$9,0)","v":0.44999999999999962},{"$f":"MAX(N36-'Inputs & Results'!$J$9,0)","v":0.39999999999999963},{"$f":"MAX(O36-'Inputs & Results'!$J$9,0)","v":0.34999999999999964},{"$f":"MAX(P36-'Inputs & Results'!$J$9,0)","v":0.29999999999999966},{"$f":"MAX(Q36-'Inputs & Results'!$J$9,0)","v":0.24999999999999967},{"$f":"MAX(R36-'Inputs & Results'!$J$9,0)","v":0.19999999999999968},{"$f":"MAX(S36-'Inputs & Results'!$J$9,0)","v":0.14999999999999969},{"$f":"MAX(T36-'Inputs & Results'!$J$9,0)","v":9.9999999999999686E-2},{"$f":"MAX(U36-'Inputs & Results'!$J$9,0)","v":4.9999999999999684E-2},{"$f":"MAX(V36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(W36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(X36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(Y36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(Z36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AA36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AB36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AC36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AD36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AE36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AF36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AG36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AH36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AI36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AJ36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AK36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AL36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AM36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AN36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AO36-'Inputs & Results'!$J$9,0)","v":0}]
["Net Assessed Value",null,{"$f":"C35*C36","v":38215792.5},{"$f":"D35*D36","v":36305002.875},{"$f":"E35*E36","v":34394213.25},32483423.624999996,30572633.999999993,28661844.374999993,26751054.749999989,24840265.124999989,22929475.499999985,{"$f":"L35*L36","v":21018685.874999985},{"$f":"M35*M36","v":19107896.249999985},17197106.624999985,15286316.999999985,13375527.374999987,11464737.749999987,9553948.124999987,{"$f":"S35*S36","v":7643158.4999999879},{"$f":"T35*T36","v":5732368.8749999879},3821579.2499999879,1910789.6249999879,0,0,{"$f":"Y35*Y36","v":0},{"$f":"Z35*Z36","v":0},0,0,0,0,0,0,{"$f":"AG35*AG36","v":0},{"$f":"AH35*AH36","v":0},0,0,0,0,0,{"$f":"AN35*AN36","v":0},{"$f":"AO35*AO36","v":0},0]
["Annual Property Tax Rate",null,{"$f":"PropertyTaxRate","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3]
["Property Tax",null,{"$f":"C37*C38","v":286618.44374999998},{"$f":"D37*D38","v":272287.52156249998},{"$f":"E37*E38","v":257956.59937499999},243625.67718749997,229294.75499999995,214963.83281249992,200632.9106249999,186301.98843749991,171971.06624999989,{"$f":"L37*L38","v":157640.14406249989},{"$f":"M37*M38","v":143309.22187499987},128978.29968749988,114647.37749999989,100316.45531249989,85985.5331249999,71654.610937499892,{"$f":"S37*S38","v":57323.688749999907},{"$f":"T37*T38","v":42992.766562499906},28661.84437499991,14330.922187499909,0,0,{"$f":"Y37*Y38","v":0},{"$f":"Z37*Z38","v":0},0,0,0,0,0,0,{"$f":"AG37*AG38","v":0},{"$f":"AH37*AH38","v":0},0,0,0,0,0,{"$f":"AN37*AN38","v":0},{"$f":"AO37*AO38","v":0},0]
["Insurance",null,{"$f":"IF(C$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^B$2,0)","v":201135.75},{"$f":"IF(D$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^C$2,0)","v":204152.78624999998},{"$f":"IF(E$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^D$2,0)","v":207215.07804374993},{"$f":"IF(F$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^E$2,0)","v":210323.30421440618},{"$f":"IF(G$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^F$2,0)","v":213478.15377762224},{"$f":"IF(H$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^G$2,0)","v":216680.32608428653},{"$f":"IF(I$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^H$2,0)","v":219930.53097555079},{"$f":"IF(J$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^I$2,0)","v":223229.488940184},{"$f":"IF(K$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^J$2,0)","v":226577.93127428676},{"$f":"IF(L$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^K$2,0)","v":229976.60024340104},{"$f":"IF(M$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^L$2,0)","v":233426.24924705201},{"$f":"IF(N$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^M$2,0)","v":236927.64298575779},{"$f":"IF(O$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^N$2,0)","v":240481.55763054409},{"$f":"IF(P$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^O$2,0)","v":244088.78099500225},{"$f":"IF(Q$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^P$2,0)","v":247750.1127099272},{"$f":"IF(R$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^Q$2,0)","v":251466.36440057607},{"$f":"IF(S$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^R$2,0)","v":255238.35986658468},{"$f":"IF(T$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^S$2,0)","v":259066.93526458342},{"$f":"IF(U$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^T$2,0)","v":262952.93929355213},{"$f":"IF(V$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^U$2,0)","v":266897.23338295543},{"$f":"IF(W$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^V$2,0)","v":270900.69188369968},{"$f":"IF(X$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^W$2,0)","v":274964.20226195513},{"$f":"IF(Y$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^X$2,0)","v":279088.66529588442},{"$f":"IF(Z$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^Y$2,0)","v":283274.99527532264},{"$f":"IF(AA$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^Z$2,0)","v":287524.12020445243},{"$f":"IF(AB$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AA$2,0)","v":291836.98200751923},{"$f":"IF(AC$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AB$2,0)","v":296214.53673763195},{"$f":"IF(AD$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AC$2,0)","v":300657.75478869642},{"$f":"IF(AE$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AD$2,0)","v":305167.62111052679},{"$f":"IF(AF$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AE$2,0)","v":309745.13542718469},{"$f":"IF(AG$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AF$2,0)","v":314391.31245859235},{"$f":"IF(AH$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AG$2,0)","v":319107.18214547122},{"$f":"IF(AI$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AH$2,0)","v":323893.78987765324},{"$f":"IF(AJ$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AI$2,0)","v":328752.19672581798},{"$f":"IF(AK$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AJ$2,0)","v":333683.4796767052},{"$f":"IF(AL$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AK$2,0)","v":338688.73187185579},{"$f":"IF(AM$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AL$2,0)","v":343769.06284993357},{"$f":"IF(AN$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AM$2,0)","v":348925.59879268252},{"$f":"IF(AO$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AN$2,0)","v":354159.48277457268},{"$f":"IF(AP$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AO$2,0)","v":359471.87501619122}]
["Annual Sponsor (Lessee) Margin",null,{"$f":"IF(C$2<=AnalysisPeriod,SLDevMargin*(1+SLDevMarginEsc)^B$2,0)","v":400000},408000,416160,424483.19999999995,432972.864,441632.32128000003,450464.96770560002,459474.26705971191,468663.75240090623,478037.02744892432,487597.76799790282,497349.72335786081,507296.7178250181,517442.65218151844,527791.50522514887,538347.33532965172,549114.28203624487,560096.5676769698,571298.49903050903,582724.46901111922,594378.95839134173,606266.53755916853,618391.86831035186,630759.70567655878,643374.89979009004,656242.39778589178,669367.24574160972,682754.59065644175,696409.68246957078,710337.87611896207,724544.63364134135,739035.526314168,753816.2368404516,768892.56157726061,784270.41280880582,799955.82106498186,815954.9374862815,832274.03623600723,848919.5169607274,865897.90729994164]
["Total Expenses",null,{"$f":"C23+C27+C31+C39+C40+C41","v":1174413.87375},{"$f":"D23+D27+D31+D39+D40+D41","v":1176862.3351365},{"$f":"E23+E27+E31+E39+E40+E41","v":1179639.2583639408},1182751.2398473527,1186205.0110238977,1190007.441157348,1194165.5402014996,1198686.4617237654,1203577.505890226,1208846.1225134416,1214499.914164362,1220546.6393496867,1226994.2157560727,1233850.7235626052,1241124.4088229844,1248823.6869189038,1256957.1460861401,1265533.5510148914,1274561.8465259499,1284051.1613243171,1294010.8118319036,1318781.2282885057,1344041.1921852673,1369800.6069073863,1396069.5797128549,1422858.4259865673,1450177.6735841637,1478038.067267519,1506450.57323383,1535426.3837402901,1564976.9218263912,1595113.8461359297,1625849.055840841,1657194.6956690303,1689163.1610384192,1721767.1032994697,1755019.4350884967,1788933.3357941317,1823522.2571393531,1858799.9288815425]
[]
["Operating Margin Not Including Lease Payment",null,{"$f":"C20-C42","v":5573383.0043898067},5604336.1375500979,5635126.1467624577,5665747.2540344205,5696193.5504025919,5726458.9931482021,5756537.4029538631,5786422.4610002143,5816107.7060012408,5845586.5311768875,5874852.1811617352,5903897.7488482725,5932716.1721634679,5961300.230777137,5989642.5427407408,6017735.5610550586,6045571.570165297,6073142.6823819913,6100440.8342262469,6127457.7826976012,6154185.1014629239,6166283.2547771297,6178074.3600715455,6189549.4173330953,6200699.2271476211,6211514.3864678685,6221985.2842919212,6232102.0972500499,6241854.7850981019,6251233.0861153854,6260226.5124050714,6268824.3450949751,6277015.6294366587,6284789.1698005926,6292133.5245652795,6299037.0008979673,6305487.6494247178,6311473.2587874234,6316981.3500853823,10344714.171198951]
[]
["Cash Flow: Lessee"]
["Cash Flow from Operating Activities"]
["Operating Margin Not Including Lease Payment",0,{"$f":"C44","v":5573383.0043898067},{"$f":"D44","v":5604336.1375500979},5635126.1467624577,5665747.2540344205,5696193.5504025919,5726458.9931482021,5756537.4029538631,5786422.4610002143,5816107.7060012408,5845586.5311768875,5874852.1811617352,5903897.7488482725,5932716.1721634679,5961300.230777137,5989642.5427407408,6017735.5610550586,6045571.570165297,6073142.6823819913,6100440.8342262469,6127457.7826976012,6154185.1014629239,6166283.2547771297,6178074.3600715455,6189549.4173330953,6200699.2271476211,6211514.3864678685,6221985.2842919212,6232102.0972500499,6241854.7850981019,6251233.0861153854,6260226.5124050714,6268824.3450949751,6277015.6294366587,6284789.1698005926,6292133.5245652795,6299037.0008979673,6305487.6494247178,6311473.2587874234,6316981.3500853823,10344714.171198951]
["Plus: Interest Earned",0,{"$f":"C746","v":6776.1213953125007},11022.150933383791,15269.654512563315,19518.661851482586,23769.203290216774,28021.309803623877,32275.013014975622,36530.345209886385,40787.339350546878,45046.029090269272,49306.448788350688,53568.63352526207,6297.3531068967268,11403.279000766337,16511.079658844716,21620.793204951438,26732.458565163892,31846.115485115948,36961.804547676074,42079.567191013273,47199.445727059538,52446.878929518141,57696.515345723783,62948.400023769842,6586.0784493241936,12847.040886474646,19110.392523059818,25376.182339503135,31644.460353062212,37915.277640280299,44188.686359931598,50464.739776471564,56743.492284003289,63024.999430771604,69309.317944196475,75596.50575645786,8216.8143540193832,8370.7688711335886,8527.773976562974,8687.8926888390088]
["Total",{"$f":"SUM(B48:B49)","v":0},{"$f":"SUM(C48:C49)","v":5580159.1257851189},5615358.2884834819,5650395.8012750214,5685265.9158859029,5719962.7536928086,5754480.3029518258,5788812.4159688391,5822952.8062101007,5856895.0453517875,5890632.5602671569,5924158.6299500857,5957466.3823735341,5939013.5252703642,5972703.5097779036,6006153.6223995853,6039356.3542600097,6072304.0287304614,6104988.7978671072,6137402.6387739228,6169537.3498886144,6201384.5471899835,6218730.1337066479,6235770.8754172688,6252497.8173568649,6207285.3055969449,6224361.4273543432,6241095.6768149808,6257478.2795895534,6273499.2454511644,6289148.3637556657,6304415.1987650031,6319289.0848714467,6333759.1217206623,6347814.1692313645,6361442.8425094755,6374633.5066544255,6313704.463778737,6319844.0276585566,6325509.1240619449,10353402.06388779]
[]
["Cash Flows from Investing Activities"]
["Sale of Property",{"$f":"'Inputs & Results'!D210","v":43210095.75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Purchase of Plant and Equipment",{"$f":"-PreFinancingInstalledCostTotal-'Inputs & Results'!D176-'Inputs & Results'!D179","v":-42003281.25},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Distribution of Development Fee",{"$f":"-'Inputs & Results'!D171","v":-1206814.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Adjustment for Salvage Value",{"$f":"-B19","v":0},{"$f":"-C19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4022715]
["(Increase)/Decrease in Reserve Accounts"]
["Working Capital Reserve Account",{"$f":"-B638-B639","v":-387206.93687500001},2775.7693067500368,2691.5383862796589,2605.6092582939309,2517.9464117275202,2428.5135732748895,2337.2736907242215,2244.1889159230632,2149.2205873668427,2052.3292124011787,1953.4744490290177,1852.6150873167207,1749.7090303857112,1644.7132749838638,1537.5838916256325,1428.2760042916634,1316.7437696784618,1202.9403559868806,1086.817921240232,968.3275911216042,847.41943631798495,-6441.4186443877406,-6567.316572789161,-6695.7886779560358,-6826.8893459686078,-6960.6741389553063,-7097.1998209392186,-7236.524384261691,-7378.7070765909739,-7523.8084285343648,-7671.8902818609495,-7823.015818355896,-7977.2495893138694,-8134.6575456900755,-8295.3070689219167,-8459.2670024372637,-8626.607683863549,-8797.4009779546759,-8971.7203102505882,-9149.6407014876604,496451.01079080044]
["Lease Payment Reserve",{"$f":"-B644-B645","v":-3113558.5054389434},{"$f":"-C644-C645","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3113558.5054389434]
["Major Equipment Reserve 1",{"$f":"-B650-B651","v":0},{"$f":"-C650-C651","v":-245406.02862510949},-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,2699466.3148762044,-293411.90721039008,-293411.90721039008,-293411.90721039008,-293411.90721039008,-293411.90721039008,-293411.90721039008,-293411.90721039008,-293411.90721039008,-293411.90721039008,-293411.90721039008,-293411.90721039008,3227530.9793142909,-350808.60798392771,-350808.60798392771,-350808.60798392771,-350808.60798392771,-350808.60798392771,-350808.60798392771,-350808.60798392771,-350808.60798392771,-350808.60798392771,-350808.60798392771,-350808.60798392771,3858894.6878232048,0,0,0,0]
["Major Equipment Reserve 2",{"$f":"-B682-B683","v":0},{"$f":"-C682-C683","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]
["Major Equipment Reserve 3",{"$f":"-B714-B715","v":0},{"$f":"-C714-C715","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]
["Total",{"$f":"SUM(B58:B62)","v":-3500765.4423139435},-242630.25931835946,-242714.49023882984,-242800.41936681556,-242888.08221338197,-242977.51505183461,-243068.75493438527,-243161.83970918643,-243256.80803774265,-243353.69941270832,-243452.55417608048,-243553.41353779277,2701216.02390659,-291767.19393540622,-291874.32331876445,-291983.63120609842,-292095.16344071162,-292208.9668544032,-292325.08928914985,-292443.57961926848,-292564.4877740721,-299853.32585477782,-299979.22378317924,-300107.69588834612,3220704.0899683223,-357769.28212288301,-357905.80780486693,-358045.1323681894,-358187.31506051868,-358332.41641246207,-358480.49826578866,-358631.6238022836,-358785.85757324158,-358943.26552961778,-359103.91505284962,-359267.87498636497,3850268.0801393413,-8797.4009779546759,-8971.7203102505882,-9149.6407014876604,3610009.5162297441]
["Major Equipment Capital Spending"]
["Major Equipment Spending 1",{"$f":"B651","v":0},{"$f":"C651","v":0},0,0,0,0,0,0,0,0,0,0,-2944872.3435013141,0,0,0,0,0,0,0,0,0,0,0,-3520942.886524681,0,0,0,0,0,0,0,0,0,0,0,-4209703.2958071325,0,0,0,0]
["Major Equipment Spending 2",{"$f":"B683","v":0},{"$f":"C683","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Major Equipment Spending 3",{"$f":"B715","v":0},{"$f":"C715","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B65:B67)","v":0},{"$f":"SUM(C65:C67)","v":0},0,0,0,0,0,0,0,0,0,0,-2944872.3435013141,0,0,0,0,0,0,0,0,0,0,0,-3520942.886524681,0,0,0,0,0,0,0,0,0,0,0,-4209703.2958071325,0,0,0,0]
["Total",{"$f":"B53+B54+B55+B56+B63+B68","v":-3500765.4423139435},{"$f":"C53+C54+C55+C56+C63+C68","v":-242630.25931835946},-242714.49023882984,-242800.41936681556,-242888.08221338197,-242977.51505183461,-243068.75493438527,-243161.83970918643,-243256.80803774265,-243353.69941270832,-243452.55417608048,-243553.41353779277,-243656.3195947241,-291767.19393540622,-291874.32331876445,-291983.63120609842,-292095.16344071162,-292208.9668544032,-292325.08928914985,-292443.57961926848,-292564.4877740721,-299853.32585477782,-299979.22378317924,-300107.69588834612,-300238.79655635869,-357769.28212288301,-357905.80780486693,-358045.1323681894,-358187.31506051868,-358332.41641246207,-358480.49826578866,-358631.6238022836,-358785.85757324158,-358943.26552961778,-359103.91505284962,-359267.87498636497,-359435.2156677912,-8797.4009779546759,-8971.7203102505882,-9149.6407014876604,-412705.48377025593]
[]
["Cash Flows from Financing Activities"]
["Sponsor Equity in Lessee LLC (funding of reserve accounts)",{"$f":"'Inputs & Results'!D213","v":3500765.4423139435},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B72:B72)","v":3500765.4423139435},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pre-Tax Cashflow Including Release of Reserves",{"$f":"B50+B69+B73","v":0},5337528.8664667597,5372643.7982446523,5407595.3819082063,5442377.8336725207,5476985.2386409743,5511411.5480174404,5545650.5762596531,5579695.9981723577,5613541.3459390793,5647180.0060910769,5680605.2164122928,5713810.06277881,5647246.3313349579,5680829.186459139,5714169.9911934873,5747261.1908192979,5780095.0618760586,5812663.708577957,5844959.0591546539,5876972.8621145422,5901531.2213352062,5918750.9099234687,5935663.1795289228,5952259.0208005067,5849516.0234740619,5866455.6195494765,5883050.5444467915,5899290.9645290347,5915166.829038702,5930667.8654898768,5945783.5749627193,5960503.2272982048,5974815.8561910447,5988710.2541785147,6002174.967523111,6015198.2909866348,6304907.0628007827,6310872.3073483063,6316359.4833604572,9940696.5801175348]
["Adjustment for Release of Reserves",{"$f":"B639+B645+B651+B683+B715-B68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3610009.5162297441]
["Pre-Tax Operating Cashflow (Effective Lease Payment)",{"$f":"SUM(B74:B75)","v":0},5337528.8664667597,5372643.7982446523,5407595.3819082063,5442377.8336725207,5476985.2386409743,5511411.5480174404,5545650.5762596531,5579695.9981723577,5613541.3459390793,5647180.0060910769,5680605.2164122928,5713810.06277881,5647246.3313349579,5680829.186459139,5714169.9911934873,5747261.1908192979,5780095.0618760586,5812663.708577957,5844959.0591546539,5876972.8621145422,5901531.2213352062,5918750.9099234687,5935663.1795289228,5952259.0208005067,5849516.0234740619,5866455.6195494765,5883050.5444467915,5899290.9645290347,5915166.829038702,5930667.8654898768,5945783.5749627193,5960503.2272982048,5974815.8561910447,5988710.2541785147,6002174.967523111,6015198.2909866348,6304907.0628007827,6310872.3073483063,6316359.4833604572,6330687.0638877908]
[]
["Cash Flow: Lessor"]
["Cash Flow from Operating Activities"]
["Lease Payment",{"$f":"B76","v":0},{"$f":"C76","v":5337528.8664667597},5372643.7982446523,5407595.3819082063,5442377.8336725207,5476985.2386409743,5511411.5480174404,5545650.5762596531,5579695.9981723577,5613541.3459390793,5647180.0060910769,5680605.2164122928,5713810.06277881,5647246.3313349579,5680829.186459139,5714169.9911934873,5747261.1908192979,5780095.0618760586,5812663.708577957,5844959.0591546539,5876972.8621145422,5901531.2213352062,5918750.9099234687,5935663.1795289228,5952259.0208005067,5849516.0234740619,5866455.6195494765,5883050.5444467915,5899290.9645290347,5915166.829038702,5930667.8654898768,5945783.5749627193,5960503.2272982048,5974815.8561910447,5988710.2541785147,6002174.967523111,6015198.2909866348,6304907.0628007827,6310872.3073483063,6316359.4833604572,6330687.0638877908]
["Total",{"$f":"B80","v":0},{"$f":"C80","v":5337528.8664667597},5372643.7982446523,5407595.3819082063,5442377.8336725207,5476985.2386409743,5511411.5480174404,5545650.5762596531,5579695.9981723577,5613541.3459390793,5647180.0060910769,5680605.2164122928,5713810.06277881,5647246.3313349579,5680829.186459139,5714169.9911934873,5747261.1908192979,5780095.0618760586,5812663.708577957,5844959.0591546539,5876972.8621145422,5901531.2213352062,5918750.9099234687,5935663.1795289228,5952259.0208005067,5849516.0234740619,5866455.6195494765,5883050.5444467915,5899290.9645290347,5915166.829038702,5930667.8654898768,5945783.5749627193,5960503.2272982048,5974815.8561910447,5988710.2541785147,6002174.967523111,6015198.2909866348,6304907.0628007827,6310872.3073483063,6316359.4833604572,6330687.0638877908]
[]
["Cash Flows from Investing Activities"]
["Purchase of Property",{"$f":"-'Inputs & Results'!D210","v":-43210095.75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pre-Tax Salvage Value",0,{"$f":"C19","v":0},{"$f":"D19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4022715]
["Total",{"$f":"SUM(B84:B85)","v":-43210095.75},{"$f":"SUM(C84:C85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4022715]
[]
["Cash Flows from Financing Activities"]
["Issuance of Equity",{"$f":"'Inputs & Results'!D210-'Inputs & Results'!D194-'Inputs & Results'!D195-'Inputs & Results'!D196","v":43210095.75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Incentives"]
["IBI",{"$f":"'Inputs & Results'!D194+'Inputs & Results'!D195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CBI",{"$f":"'Inputs & Results'!D196","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]
["Total",{"$f":"SUM(B91:B92)","v":0},{"$f":"SUM(C91:C92)","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]
["Total",{"$f":"B89+B93","v":43210095.75},{"$f":"C89+C93","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]
["Pre-Tax Cashflow",{"$f":"B81+B86+B94","v":0},{"$f":"C81+C86+C94","v":5337528.8664667597},5372643.7982446523,5407595.3819082063,5442377.8336725207,5476985.2386409743,5511411.5480174404,5545650.5762596531,5579695.9981723577,5613541.3459390793,5647180.0060910769,5680605.2164122928,5713810.06277881,5647246.3313349579,5680829.186459139,5714169.9911934873,5747261.1908192979,5780095.0618760586,5812663.708577957,5844959.0591546539,5876972.8621145422,5901531.2213352062,5918750.9099234687,5935663.1795289228,5952259.0208005067,5849516.0234740619,5866455.6195494765,5883050.5444467915,5899290.9645290347,5915166.829038702,5930667.8654898768,5945783.5749627193,5960503.2272982048,5974815.8561910447,5988710.2541785147,6002174.967523111,6015198.2909866348,6304907.0628007827,6310872.3073483063,6316359.4833604572,10353402.06388779]
[]
["Total Project Returns"]
["Total Project Returns: Pre-Tax"]
["Equity Investment",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Operating Cash Distributions/(Contributions)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B99:B100)","v":0},{"$f":"SUM(C99:C100)","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]
[]
["Cumulative IRR",{"$f":"ROUND(IF(ISERROR(IRR($B101:B$101)),0,IRR($B101:B$101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:C$101)),0,IRR($B101:C$101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:D$101)),0,IRR($B101:D$101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:E$101)),0,IRR($B101:E$101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:F$101)),0,IRR($B101:F$101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:G$101)),0,IRR($B101:G$101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:H$101)),0,IRR($B101:H$101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:I$101)),0,IRR($B101:I$101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:J$101)),0,IRR($B101:J$101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:K$101)),0,IRR($B101:K$101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:L$101)),0,IRR($B101:L$101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:M$101)),0,IRR($B101:M$101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:N$101)),0,IRR($B101:N$101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:O$101)),0,IRR($B101:O$101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:P$101)),0,IRR($B101:P$101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:Q$101)),0,IRR($B101:Q$101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:R$101)),0,IRR($B101:R$101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:S$101)),0,IRR($B101:S$101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:T$101)),0,IRR($B101:T$101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:U$101)),0,IRR($B101:U$101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:V$101)),0,IRR($B101:V$101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:W$101)),0,IRR($B101:W$101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:X$101)),0,IRR($B101:X$101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:Y$101)),0,IRR($B101:Y$101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:Z$101)),0,IRR($B101:Z$101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:AA$101)),0,IRR($B101:AA$101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:AB$101)),0,IRR($B101:AB$101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:AC$101)),0,IRR($B101:AC$101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:AD$101)),0,IRR($B101:AD$101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:AE$101)),0,IRR($B101:AE$101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:AF$101)),0,IRR($B101:AF$101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:AG$101)),0,IRR($B101:AG$101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:AH$101)),0,IRR($B101:AH$101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:AI$101)),0,IRR($B101:AI$101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:AJ$101)),0,IRR($B101:AJ$101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:AK$101)),0,IRR($B101:AK$101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:AL$101)),0,IRR($B101:AL$101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:AM$101)),0,IRR($B101:AM$101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:AN$101)),0,IRR($B101:AN$101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:AO$101)),0,IRR($B101:AO$101)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B101:AP$101)),0,IRR($B101:AP$101)),4)","v":0}]
["Cumulative NPV",{"$f":"B101","v":0},{"$f":"NPV(DiscountRate,$C101:C101)+$B$101","v":0},{"$f":"NPV(DiscountRate,$C101:D101)+$B$101","v":0},{"$f":"NPV(DiscountRate,$C101:E101)+$B$101","v":0},{"$f":"NPV(DiscountRate,$C101:F101)+$B$101","v":0},{"$f":"NPV(DiscountRate,$C101:G101)+$B$101","v":0},{"$f":"NPV(DiscountRate,$C101:H101)+$B$101","v":0},{"$f":"NPV(DiscountRate,$C101:I101)+$B$101","v":0},{"$f":"NPV(DiscountRate,$C101:J101)+$B$101","v":0},{"$f":"NPV(DiscountRate,$C101:K101)+$B$101","v":0},{"$f":"NPV(DiscountRate,$C101:L101)+$B$101","v":0},{"$f":"NPV(DiscountRate,$C101:M101)+$B$101","v":0},{"$f":"NPV(DiscountRate,$C101:N101)+$B$101","v":0},{"$f":"NPV(DiscountRate,$C101:O101)+$B$101","v":0},{"$f":"NPV(DiscountRate,$C101:P101)+$B$101","v":0},{"$f":"NPV(DiscountRate,$C101:Q101)+$B$101","v":0},{"$f":"NPV(DiscountRate,$C101:R101)+$B$101","v":0},{"$f":"NPV(DiscountRate,$C101:S101)+$B$101","v":0},{"$f":"NPV(DiscountRate,$C101:T101)+$B$101","v":0},{"$f":"NPV(DiscountRate,$C101:U101)+$B$101","v":0},{"$f":"NPV(DiscountRate,$C101:V101)+$B$101","v":0},{"$f":"NPV(DiscountRate,$C101:W101)+$B$101","v":0},{"$f":"NPV(DiscountRate,$C101:X101)+$B$101","v":0},{"$f":"NPV(DiscountRate,$C101:Y101)+$B$101","v":0},{"$f":"NPV(DiscountRate,$C101:Z101)+$B$101","v":0},{"$f":"NPV(DiscountRate,$C101:AA101)+$B$101","v":0},{"$f":"NPV(DiscountRate,$C101:AB101)+$B$101","v":0},{"$f":"NPV(DiscountRate,$C101:AC101)+$B$101","v":0},{"$f":"NPV(DiscountRate,$C101:AD101)+$B$101","v":0},{"$f":"NPV(DiscountRate,$C101:AE101)+$B$101","v":0},{"$f":"NPV(DiscountRate,$C101:AF101)+$B$101","v":0},{"$f":"NPV(DiscountRate,$C101:AG101)+$B$101","v":0},{"$f":"NPV(DiscountRate,$C101:AH101)+$B$101","v":0},{"$f":"NPV(DiscountRate,$C101:AI101)+$B$101","v":0},{"$f":"NPV(DiscountRate,$C101:AJ101)+$B$101","v":0},{"$f":"NPV(DiscountRate,$C101:AK101)+$B$101","v":0},{"$f":"NPV(DiscountRate,$C101:AL101)+$B$101","v":0},{"$f":"NPV(DiscountRate,$C101:AM101)+$B$101","v":0},{"$f":"NPV(DiscountRate,$C101:AN101)+$B$101","v":0},{"$f":"NPV(DiscountRate,$C101:AO101)+$B$101","v":0},{"$f":"NPV(DiscountRate,$C101:AP101)+$B$101","v":0}]
[]
["Total Project Returns: After-Tax"]
["Cash"]
["Equity Investment",{"$f":"B99","v":0},{"$f":"C99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Operating Cash Distributions/(Contributions)",{"$f":"B100","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]
["Total ",{"$f":"SUM(B108:B109)","v":0},{"$f":"SUM(C108:C109)","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]
["Investment Tax Credit"]
["State",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B112:B113)","v":0},{"$f":"SUM(C112:C113)","v":0},{"$f":"SUM(D112:D113)","v":0},{"$f":"SUM(E112:E113)","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]
["Production Tax Credit"]
["State",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B116:B117)","v":0},{"$f":"SUM(C116:C117)","v":0},{"$f":"SUM(D116:D117)","v":0},{"$f":"SUM(E116:E117)","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]
["Tax Benefit/(Liability)"]
["State",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B120:B121)","v":0},{"$f":"SUM(C120:C121)","v":0},{"$f":"SUM(D120:D121)","v":0},{"$f":"SUM(E120:E121)","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]
["Total",{"$f":"B110+B114+B118+B122","v":0},{"$f":"C110+C114+C118+C122","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]
[]
["Cumulative IRR",{"$f":"ROUND(IF(ISERROR(IRR($B123:B123)),0,IRR($B123:B123)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B123:C123)),0,IRR($B123:C123)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B123:D123)),0,IRR($B123:D123)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B123:E123)),0,IRR($B123:E123)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B123:F123)),0,IRR($B123:F123)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B123:G123)),0,IRR($B123:G123)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B123:H123)),0,IRR($B123:H123)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B123:I123)),0,IRR($B123:I123)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B123:J123)),0,IRR($B123:J123)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B123:K123)),0,IRR($B123:K123)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B123:L123)),0,IRR($B123:L123)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B123:M123)),0,IRR($B123:M123)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B123:N123)),0,IRR($B123:N123)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B123:O123)),0,IRR($B123:O123)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B123:P123)),0,IRR($B123:P123)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B123:Q123)),0,IRR($B123:Q123)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B123:R123)),0,IRR($B123:R123)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B123:S123)),0,IRR($B123:S123)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B123:T123)),0,IRR($B123:T123)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B123:U123)),0,IRR($B123:U123)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B123:V123)),0,IRR($B123:V123)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B123:W123)),0,IRR($B123:W123)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B123:X123)),0,IRR($B123:X123)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B123:Y123)),0,IRR($B123:Y123)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B123:Z123)),0,IRR($B123:Z123)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B123:AA123)),0,IRR($B123:AA123)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B123:AB123)),0,IRR($B123:AB123)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B123:AC123)),0,IRR($B123:AC123)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B123:AD123)),0,IRR($B123:AD123)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B123:AE123)),0,IRR($B123:AE123)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B123:AF123)),0,IRR($B123:AF123)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B123:AG123)),0,IRR($B123:AG123)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B123:AH123)),0,IRR($B123:AH123)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B123:AI123)),0,IRR($B123:AI123)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B123:AJ123)),0,IRR($B123:AJ123)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B123:AK123)),0,IRR($B123:AK123)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B123:AL123)),0,IRR($B123:AL123)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B123:AM123)),0,IRR($B123:AM123)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B123:AN123)),0,IRR($B123:AN123)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B123:AO123)),0,IRR($B123:AO123)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B123:AP123)),0,IRR($B123:AP123)),4)","v":0}]
["Cumulative NPV",{"$f":"B123","v":0},{"$f":"NPV(DiscountRate,$C123:C123)+$B123","v":0},{"$f":"NPV(DiscountRate,$C123:D123)+$B123","v":0},{"$f":"NPV(DiscountRate,$C123:E123)+$B123","v":0},{"$f":"NPV(DiscountRate,$C123:F123)+$B123","v":0},{"$f":"NPV(DiscountRate,$C123:G123)+$B123","v":0},{"$f":"NPV(DiscountRate,$C123:H123)+$B123","v":0},{"$f":"NPV(DiscountRate,$C123:I123)+$B123","v":0},{"$f":"NPV(DiscountRate,$C123:J123)+$B123","v":0},{"$f":"NPV(DiscountRate,$C123:K123)+$B123","v":0},{"$f":"NPV(DiscountRate,$C123:L123)+$B123","v":0},{"$f":"NPV(DiscountRate,$C123:M123)+$B123","v":0},{"$f":"NPV(DiscountRate,$C123:N123)+$B123","v":0},{"$f":"NPV(DiscountRate,$C123:O123)+$B123","v":0},{"$f":"NPV(DiscountRate,$C123:P123)+$B123","v":0},{"$f":"NPV(DiscountRate,$C123:Q123)+$B123","v":0},{"$f":"NPV(DiscountRate,$C123:R123)+$B123","v":0},{"$f":"NPV(DiscountRate,$C123:S123)+$B123","v":0},{"$f":"NPV(DiscountRate,$C123:T123)+$B123","v":0},{"$f":"NPV(DiscountRate,$C123:U123)+$B123","v":0},{"$f":"NPV(DiscountRate,$C123:V123)+$B123","v":0},{"$f":"NPV(DiscountRate,$C123:W123)+$B123","v":0},{"$f":"NPV(DiscountRate,$C123:X123)+$B123","v":0},{"$f":"NPV(DiscountRate,$C123:Y123)+$B123","v":0},{"$f":"NPV(DiscountRate,$C123:Z123)+$B123","v":0},{"$f":"NPV(DiscountRate,$C123:AA123)+$B123","v":0},{"$f":"NPV(DiscountRate,$C123:AB123)+$B123","v":0},{"$f":"NPV(DiscountRate,$C123:AC123)+$B123","v":0},{"$f":"NPV(DiscountRate,$C123:AD123)+$B123","v":0},{"$f":"NPV(DiscountRate,$C123:AE123)+$B123","v":0},{"$f":"NPV(DiscountRate,$C123:AF123)+$B123","v":0},{"$f":"NPV(DiscountRate,$C123:AG123)+$B123","v":0},{"$f":"NPV(DiscountRate,$C123:AH123)+$B123","v":0},{"$f":"NPV(DiscountRate,$C123:AI123)+$B123","v":0},{"$f":"NPV(DiscountRate,$C123:AJ123)+$B123","v":0},{"$f":"NPV(DiscountRate,$C123:AK123)+$B123","v":0},{"$f":"NPV(DiscountRate,$C123:AL123)+$B123","v":0},{"$f":"NPV(DiscountRate,$C123:AM123)+$B123","v":0},{"$f":"NPV(DiscountRate,$C123:AN123)+$B123","v":0},{"$f":"NPV(DiscountRate,$C123:AO123)+$B123","v":0},{"$f":"NPV(DiscountRate,$C123:AP123)+$B123","v":0}]
[]
["LCOE"]
["Annual PPA Revenue",{"$f":"SUM(C129:AP129)","v":297676197.47193581},{"$f":"C12","v":6747796.8781398069},6781198.4726865981,6814765.4051263984,6848498.4938817732,6882398.5614264896,6916466.4343055496,6950702.9431553623,6985108.9227239797,7019685.2118914668,7054432.6536903288,7089352.0953260968,7124444.3881979594,7159710.3879195405,7195150.9543397427,7230766.9515637252,7266559.2479739627,7302528.7162514366,7338676.2333968822,7375002.6807521963,7411508.9440219179,7448195.9132948276,7485064.4830656359,7522115.5522568133,7559350.0242404817,7596768.8068604758,7634372.812454436,7672162.9578760853,7710140.1645175684,7748305.3583319318,7786659.4698556755,7825203.4342314629,7863938.1912309052,7902864.6852775002,7941983.8654696234,7981296.6856036987,8020804.1041974369,8060507.0845132144,8100406.5945815556,8140503.6072247354,8180799.1000804948]
["Generation (kWh)",{"$f":"SUM(C130:AP130)","v":588224217.44537127},{"$f":"C5","v":16188480},16107537.6,16026999.912,15946864.91244,15867130.587877801,15787794.934938412,15708855.96026372,15630311.680462401,15552160.12206009,15474399.321449788,15397027.324842541,15320042.188218327,15243441.977277236,15167224.767390851,15091388.643553898,15015931.700336127,14940852.041834446,14866147.781625275,14791817.042717148,14717857.957503561,14644268.667716045,14571047.324377464,14498192.087755578,14425701.127316799,14353572.621680215,14281804.758571815,14210395.734778956,14139343.75610506,14068647.037324537,13998303.802137915,13928312.283127224,13858670.721711587,13789377.368103029,13720430.481262514,13651828.328856202,13583569.187211921,13515651.341275861,13448073.084569484,13380832.719146635,13313928.555550903]
[]
["NPV - Annual Payments ($)",{"$f":"NPV(DiscountRate,C129:AP129)","v":84868261.689849213}]
["NPV - Generation (kWh)",{"$f":"NPV(DiscountRate,C130:AP130)","v":183278725.94683611}]
["LCOE ($/kWh)",{"$f":"B132/B133","v":0.46305571610349938}]
[]
["Party Returns"]
["Tax Equity (Lessor): Pre-Tax"]
["Purchase Price of Asset",{"$f":"-'Inputs & Results'!D210","v":-43210095.75},{"$f":"C150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["IBI",{"$f":"B91","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]
["CBI",{"$f":"B92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pre-Tax Salvage Value",0,{"$f":"C$19","v":0},{"$f":"D$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4022715]
["Lease Payments",{"$f":"B76","v":0},{"$f":"C76","v":5337528.8664667597},5372643.7982446523,5407595.3819082063,5442377.8336725207,5476985.2386409743,5511411.5480174404,5545650.5762596531,5579695.9981723577,5613541.3459390793,5647180.0060910769,5680605.2164122928,5713810.06277881,5647246.3313349579,5680829.186459139,5714169.9911934873,5747261.1908192979,5780095.0618760586,5812663.708577957,5844959.0591546539,5876972.8621145422,5901531.2213352062,5918750.9099234687,5935663.1795289228,5952259.0208005067,5849516.0234740619,5866455.6195494765,5883050.5444467915,5899290.9645290347,5915166.829038702,5930667.8654898768,5945783.5749627193,5960503.2272982048,5974815.8561910447,5988710.2541785147,6002174.967523111,6015198.2909866348,6304907.0628007827,6310872.3073483063,6316359.4833604572,6330687.0638877908]
["Total",{"$f":"SUM(B138:B142)","v":-43210095.75},5337528.8664667597,5372643.7982446523,5407595.3819082063,5442377.8336725207,5476985.2386409743,5511411.5480174404,5545650.5762596531,5579695.9981723577,5613541.3459390793,5647180.0060910769,5680605.2164122928,5713810.06277881,5647246.3313349579,5680829.186459139,5714169.9911934873,5747261.1908192979,5780095.0618760586,5812663.708577957,5844959.0591546539,5876972.8621145422,5901531.2213352062,5918750.9099234687,5935663.1795289228,5952259.0208005067,5849516.0234740619,5866455.6195494765,5883050.5444467915,5899290.9645290347,5915166.829038702,5930667.8654898768,5945783.5749627193,5960503.2272982048,5974815.8561910447,5988710.2541785147,6002174.967523111,6015198.2909866348,6304907.0628007827,6310872.3073483063,6316359.4833604572,10353402.06388779]
[]
["Cumulative IRR",{"$f":"ROUND(IF(ISERROR(IRR($B143:B143)),0,IRR($B143:B143)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B143:C143)),0,IRR($B143:C143)),4)","v":-0.87649999999999995},{"$f":"ROUND(IF(ISERROR(IRR($B143:D143)),0,IRR($B143:D143)),4)","v":-0.58030000000000004},{"$f":"ROUND(IF(ISERROR(IRR($B143:E143)),0,IRR($B143:E143)),4)","v":-0.36730000000000002},{"$f":"ROUND(IF(ISERROR(IRR($B143:F143)),0,IRR($B143:F143)),4)","v":-0.2293},{"$f":"ROUND(IF(ISERROR(IRR($B143:G143)),0,IRR($B143:G143)),4)","v":-0.13789999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B143:H143)),0,IRR($B143:H143)),4)","v":-7.4999999999999997E-2},{"$f":"ROUND(IF(ISERROR(IRR($B143:I143)),0,IRR($B143:I143)),4)","v":-3.04E-2},{"$f":"ROUND(IF(ISERROR(IRR($B143:J143)),0,IRR($B143:J143)),4)","v":2.3999999999999998E-3},{"$f":"ROUND(IF(ISERROR(IRR($B143:K143)),0,IRR($B143:K143)),4)","v":2.69E-2},{"$f":"ROUND(IF(ISERROR(IRR($B143:L143)),0,IRR($B143:L143)),4)","v":4.5699999999999998E-2},{"$f":"ROUND(IF(ISERROR(IRR($B143:M143)),0,IRR($B143:M143)),4)","v":6.0400000000000002E-2},{"$f":"ROUND(IF(ISERROR(IRR($B143:N143)),0,IRR($B143:N143)),4)","v":7.1999999999999995E-2},{"$f":"ROUND(IF(ISERROR(IRR($B143:O143)),0,IRR($B143:O143)),4)","v":8.1199999999999994E-2},{"$f":"ROUND(IF(ISERROR(IRR($B143:P143)),0,IRR($B143:P143)),4)","v":8.8599999999999998E-2},{"$f":"ROUND(IF(ISERROR(IRR($B143:Q143)),0,IRR($B143:Q143)),4)","v":9.4700000000000006E-2},{"$f":"ROUND(IF(ISERROR(IRR($B143:R143)),0,IRR($B143:R143)),4)","v":9.98E-2},{"$f":"ROUND(IF(ISERROR(IRR($B143:S143)),0,IRR($B143:S143)),4)","v":0.104},{"$f":"ROUND(IF(ISERROR(IRR($B143:T143)),0,IRR($B143:T143)),4)","v":0.1075},{"$f":"ROUND(IF(ISERROR(IRR($B143:U143)),0,IRR($B143:U143)),4)","v":0.1105},{"$f":"ROUND(IF(ISERROR(IRR($B143:V143)),0,IRR($B143:V143)),4)","v":0.113},{"$f":"ROUND(IF(ISERROR(IRR($B143:W143)),0,IRR($B143:W143)),4)","v":0.11509999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B143:X143)),0,IRR($B143:X143)),4)","v":0.1169},{"$f":"ROUND(IF(ISERROR(IRR($B143:Y143)),0,IRR($B143:Y143)),4)","v":0.11849999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B143:Z143)),0,IRR($B143:Z143)),4)","v":0.1198},{"$f":"ROUND(IF(ISERROR(IRR($B143:AA143)),0,IRR($B143:AA143)),4)","v":0.12089999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B143:AB143)),0,IRR($B143:AB143)),4)","v":0.12189999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B143:AC143)),0,IRR($B143:AC143)),4)","v":0.1227},{"$f":"ROUND(IF(ISERROR(IRR($B143:AD143)),0,IRR($B143:AD143)),4)","v":0.1235},{"$f":"ROUND(IF(ISERROR(IRR($B143:AE143)),0,IRR($B143:AE143)),4)","v":0.1241},{"$f":"ROUND(IF(ISERROR(IRR($B143:AF143)),0,IRR($B143:AF143)),4)","v":0.12470000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B143:AG143)),0,IRR($B143:AG143)),4)","v":0.12509999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B143:AH143)),0,IRR($B143:AH143)),4)","v":0.12559999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B143:AI143)),0,IRR($B143:AI143)),4)","v":0.12590000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B143:AJ143)),0,IRR($B143:AJ143)),4)","v":0.1263},{"$f":"ROUND(IF(ISERROR(IRR($B143:AK143)),0,IRR($B143:AK143)),4)","v":0.1265},{"$f":"ROUND(IF(ISERROR(IRR($B143:AL143)),0,IRR($B143:AL143)),4)","v":0.1268},{"$f":"ROUND(IF(ISERROR(IRR($B143:AM143)),0,IRR($B143:AM143)),4)","v":0.127},{"$f":"ROUND(IF(ISERROR(IRR($B143:AN143)),0,IRR($B143:AN143)),4)","v":0.12720000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B143:AO143)),0,IRR($B143:AO143)),4)","v":0.12740000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B143:AP143)),0,IRR($B143:AP143)),4)","v":0.12770000000000001}]
["Cumulative NPV",{"$f":"B143","v":-43210095.75},{"$f":"NPV(DiscountRate,$C143:C143)+$B$143","v":-38267939.392160408},{"$f":"NPV(DiscountRate,$C143:D143)+$B$143","v":-33661763.296271645},{"$f":"NPV(DiscountRate,$C143:E143)+$B$143","v":-29369039.735721134},{"$f":"NPV(DiscountRate,$C143:F143)+$B$143","v":-25368729.557774141},{"$f":"NPV(DiscountRate,$C143:G143)+$B$143","v":-21641185.433953196},{"$f":"NPV(DiscountRate,$C143:H143)+$B$143","v":-18168061.275139812},{"$f":"NPV(DiscountRate,$C143:I143)+$B$143","v":-14932227.428412389},{"$f":"NPV(DiscountRate,$C143:J143)+$B$143","v":-11917691.295619674},{"$f":"NPV(DiscountRate,$C143:K143)+$B$143","v":-9109523.0353639051},{"$f":"NPV(DiscountRate,$C143:L143)+$B$143","v":-6493786.0305004939},{"$f":"NPV(DiscountRate,$C143:M143)+$B$143","v":-4057471.8225171044},{"$f":"NPV(DiscountRate,$C143:N143)+$B$143","v":-1788439.232297726},{"$f":"NPV(DiscountRate,$C143:O143)+$B$143","v":288041.52384691685},{"$f":"NPV(DiscountRate,$C143:P143)+$B$143","v":2222142.5444750339},{"$f":"NPV(DiscountRate,$C143:Q143)+$B$143","v":4023487.234963797},{"$f":"NPV(DiscountRate,$C143:R143)+$B$143","v":5701057.9911472797},{"$f":"NPV(DiscountRate,$C143:S143)+$B$143","v":7263238.2227751389},{"$f":"NPV(DiscountRate,$C143:T143)+$B$143","v":8717851.6724251136},{"$f":"NPV(DiscountRate,$C143:U143)+$B$143","v":10072199.199996188},{"$f":"NPV(DiscountRate,$C143:V143)+$B$143","v":11333093.192525148},{"$f":"NPV(DiscountRate,$C143:W143)+$B$143","v":12505466.289262682},{"$f":"NPV(DiscountRate,$C143:X143)+$B$143","v":13594164.332639918},{"$f":"NPV(DiscountRate,$C143:Y143)+$B$143","v":14605098.494513571},{"$f":"NPV(DiscountRate,$C143:Z143)+$B$143","v":15543765.797567151},{"$f":"NPV(DiscountRate,$C143:AA143)+$B$143","v":16397899.872069351},{"$f":"NPV(DiscountRate,$C143:AB143)+$B$143","v":17191055.019135274},{"$f":"NPV(DiscountRate,$C143:AC143)+$B$143","v":17927535.398933709},{"$f":"NPV(DiscountRate,$C143:AD143)+$B$143","v":18611344.164042093},{"$f":"NPV(DiscountRate,$C143:AE143)+$B$143","v":19246204.345183581},{"$f":"NPV(DiscountRate,$C143:AF143)+$B$143","v":19835578.297894783},{"$f":"NPV(DiscountRate,$C143:AG143)+$B$143","v":20382685.808633864},{"$f":"NPV(DiscountRate,$C143:AH143)+$B$143","v":20890520.952138133},{"$f":"NPV(DiscountRate,$C143:AI143)+$B$143","v":21361867.785592534},{"$f":"NPV(DiscountRate,$C143:AJ143)+$B$143","v":21799314.959345348},{"$f":"NPV(DiscountRate,$C143:AK143)+$B$143","v":22205269.318475746},{"$f":"NPV(DiscountRate,$C143:AL143)+$B$143","v":22581968.564454705},{"$f":"NPV(DiscountRate,$C143:AM143)+$B$143","v":22947563.134031981},{"$f":"NPV(DiscountRate,$C143:AN143)+$B$143","v":23286396.901227981},{"$f":"NPV(DiscountRate,$C143:AO143)+$B$143","v":23600404.657073557},{"$f":"NPV(DiscountRate,$C143:AP143)+$B$143","v":24076981.416907504}]
[]
["Tax Investor (Lessor): After-Tax"]
["Cash"]
["Purchase Price of Asset",{"$f":"B138","v":-43210095.75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["IBI",{"$f":"B139","v":0}]
["CBI",{"$f":"B140","v":0}]
["Pre-Tax Salvage Value",null,{"$f":"C141","v":0},{"$f":"D141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4022715]
["Lease Payments",{"$f":"B142","v":0},{"$f":"C142","v":5337528.8664667597},5372643.7982446523,5407595.3819082063,5442377.8336725207,5476985.2386409743,5511411.5480174404,5545650.5762596531,5579695.9981723577,5613541.3459390793,5647180.0060910769,5680605.2164122928,5713810.06277881,5647246.3313349579,5680829.186459139,5714169.9911934873,5747261.1908192979,5780095.0618760586,5812663.708577957,5844959.0591546539,5876972.8621145422,5901531.2213352062,5918750.9099234687,5935663.1795289228,5952259.0208005067,5849516.0234740619,5866455.6195494765,5883050.5444467915,5899290.9645290347,5915166.829038702,5930667.8654898768,5945783.5749627193,5960503.2272982048,5974815.8561910447,5988710.2541785147,6002174.967523111,6015198.2909866348,6304907.0628007827,6310872.3073483063,6316359.4833604572,6330687.0638877908]
["Total ",{"$f":"SUM(B150:B154)","v":-43210095.75},5337528.8664667597,5372643.7982446523,5407595.3819082063,5442377.8336725207,5476985.2386409743,5511411.5480174404,5545650.5762596531,5579695.9981723577,5613541.3459390793,5647180.0060910769,5680605.2164122928,5713810.06277881,5647246.3313349579,5680829.186459139,5714169.9911934873,5747261.1908192979,5780095.0618760586,5812663.708577957,5844959.0591546539,5876972.8621145422,5901531.2213352062,5918750.9099234687,5935663.1795289228,5952259.0208005067,5849516.0234740619,5866455.6195494765,5883050.5444467915,5899290.9645290347,5915166.829038702,5930667.8654898768,5945783.5749627193,5960503.2272982048,5974815.8561910447,5988710.2541785147,6002174.967523111,6015198.2909866348,6304907.0628007827,6310872.3073483063,6316359.4833604572,10353402.06388779]
["Investment Tax Credit"]
["State",0,{"$f":"I323+K323","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]
["Federal",0,{"$f":"I457+K457","v":12314877.288749998},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B157:B158)","v":0},{"$f":"SUM(C157:C158)","v":12314877.288749998},{"$f":"SUM(D157:D158)","v":0},{"$f":"SUM(E157:E158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Production Tax Credit"]
["State",{"$f":"B587","v":0},{"$f":"C587","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal",{"$f":"B593","v":0},{"$f":"C593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B161:B162)","v":0},{"$f":"SUM(C161:C162)","v":0},{"$f":"SUM(D161:D162)","v":0},{"$f":"SUM(E161:E162)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax Benefit/(Liability)"]
["State",0,{"$f":"C245","v":94262.645160024447},326457.90971611714,78556.161169581159,-71044.335865663117,-73222.23527217994,-185903.55913466183,-298442.6837174829,-300318.746755581,-302173.11121695198,-304030.36719111056,-305861.62409297872,-275301.42453042144,-252197.13216810214,-274783.22016398009,-289048.97553752008,-293114.83624354587,-306488.76979668741,-317609.40094950394,-319385.64523122227,-321146.40439401614,-323388.32237599645,-325226.61347319459,-326156.78830149461,-288339.18781966023,-259450.09991564287,-285169.21562092443,-300954.39924295701,-301847.62234748038,-313875.14196002221,-325882.04602934705,-326713.41005035338,-327522.99092880508,-328310.18551791128,-329074.37740722217,-329814.93664117495,-284224.4831777903,-272374.42387524137,-302338.8235278374,-320422.40492999501,-542612.09014529642]
["Federal",0,{"$f":"C276","v":566861.27066687413},1963199.1570655589,472408.18739707215,-427234.8015921468,-440331.89665951842,-1117956.4033416254,-1794725.7752646813,-1806007.7361710619,-1817159.2097273974,-1828328.0717901783,-1839340.5848864128,-1655562.6575170343,-1516621.8448109052,-1652446.3648952073,-1738235.4301642685,-1762686.0379555055,-1843112.0110955338,-1909987.4429826986,-1920669.130185941,-1931257.6955149241,-1944739.7750156512,-1955794.5892047111,-1961388.322376715,-1733967.0249336837,-1560238.5554017976,-1714903.9648476499,-1809830.3190837824,-1815201.8380259841,-1887530.9673323154,-1959736.1222583007,-1964735.6431664433,-1969604.1681764049,-1974338.0701827121,-1978933.6423170676,-1983387.0962557928,-1709222.6874737116,-1637960.7399406557,-1818155.7433060403,-1926903.8260108337,-3263071.796646486]
["Total",{"$f":"SUM(B165:B166)","v":0},{"$f":"SUM(C165:C166)","v":661123.91582689853},{"$f":"SUM(D165:D166)","v":2289657.0667816759},{"$f":"SUM(E165:E166)","v":550964.34856665332},-498279.13745780993,-513554.13193169836,-1303859.9624762873,-2093168.4589821643,-2106326.482926643,-2119332.3209443493,-2132358.438981289,-2145202.2089793915,-1930864.0820474557,-1768818.9769790072,-1927229.5850591874,-2027284.4057017886,-2055800.8741990514,-2149600.7808922213,-2227596.8439322026,-2240054.775417163,-2252404.0999089405,-2268128.0973916478,-2281021.2026779056,-2287545.1106782095,-2022306.2127533439,-1819688.6553174406,-2000073.1804685744,-2110784.7183267395,-2117049.4603734645,-2201406.1092923377,-2285618.1682876479,-2291449.0532167968,-2297127.1591052101,-2302648.2557006232,-2308008.0197242899,-2313202.0328969676,-1993447.170651502,-1910335.163815897,-2120494.5668338779,-2247326.2309408286,-3805683.8867917825]
["Total",{"$f":"B155+B159+B163+B167","v":-43210095.75},{"$f":"C155+C159+C163+C167","v":18313530.071043655},7662300.8650263287,5958559.7304748595,4944098.6962147104,4963431.1067092763,4207551.5855411533,3452482.117277489,3473369.5152457147,3494209.02499473,3514821.5671097878,3535403.0074329013,3782945.9807313541,3878427.3543559508,3753599.6013999516,3686885.5854916987,3691460.3166202465,3630494.2809838373,3585066.8646457545,3604904.2837374909,3624568.7622056017,3633403.1239435584,3637729.7072455632,3648118.0688507133,3929952.8080471628,4029827.3681566212,3866382.4390809024,3772265.826120052,3782241.5041555702,3713760.7197463643,3645049.6972022289,3654334.5217459225,3663376.0681929947,3672167.6004904215,3680702.2344542248,3688972.9346261434,4021751.1203351328,4394571.8989848858,4190377.7405144284,4069033.2524196287,6547718.1770960074]
[]
["Cumulative IRR",{"$f":"ROUND(IF(ISERROR(IRR($B$168:B168)),0,IRR($B$168:B168)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B$168:C168)),0,IRR($B$168:C168)),4)","v":-0.57620000000000005},{"$f":"ROUND(IF(ISERROR(IRR($B$168:D168)),0,IRR($B$168:D168)),4)","v":-0.31669999999999998},{"$f":"ROUND(IF(ISERROR(IRR($B$168:E168)),0,IRR($B$168:E168)),4)","v":-0.1656},{"$f":"ROUND(IF(ISERROR(IRR($B$168:F168)),0,IRR($B$168:F168)),4)","v":-7.6799999999999993E-2},{"$f":"ROUND(IF(ISERROR(IRR($B$168:G168)),0,IRR($B$168:G168)),4)","v":-1.38E-2},{"$f":"ROUND(IF(ISERROR(IRR($B$168:H168)),0,IRR($B$168:H168)),4)","v":2.4799999999999999E-2},{"$f":"ROUND(IF(ISERROR(IRR($B$168:I168)),0,IRR($B$168:I168)),4)","v":4.8899999999999999E-2},{"$f":"ROUND(IF(ISERROR(IRR($B$168:J168)),0,IRR($B$168:J168)),4)","v":6.7900000000000002E-2},{"$f":"ROUND(IF(ISERROR(IRR($B$168:K168)),0,IRR($B$168:K168)),4)","v":8.2799999999999999E-2},{"$f":"ROUND(IF(ISERROR(IRR($B$168:L168)),0,IRR($B$168:L168)),4)","v":9.4600000000000004E-2},{"$f":"ROUND(IF(ISERROR(IRR($B$168:M168)),0,IRR($B$168:M168)),4)","v":0.104},{"$f":"ROUND(IF(ISERROR(IRR($B$168:N168)),0,IRR($B$168:N168)),4)","v":0.11210000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B$168:O168)),0,IRR($B$168:O168)),4)","v":0.1187},{"$f":"ROUND(IF(ISERROR(IRR($B$168:P168)),0,IRR($B$168:P168)),4)","v":0.1239},{"$f":"ROUND(IF(ISERROR(IRR($B$168:Q168)),0,IRR($B$168:Q168)),4)","v":0.128},{"$f":"ROUND(IF(ISERROR(IRR($B$168:R168)),0,IRR($B$168:R168)),4)","v":0.13139999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B$168:S168)),0,IRR($B$168:S168)),4)","v":0.13420000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B$168:T168)),0,IRR($B$168:T168)),4)","v":0.13650000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B$168:U168)),0,IRR($B$168:U168)),4)","v":0.1384},{"$f":"ROUND(IF(ISERROR(IRR($B$168:V168)),0,IRR($B$168:V168)),4)","v":0.14000000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B$168:W168)),0,IRR($B$168:W168)),4)","v":0.1414},{"$f":"ROUND(IF(ISERROR(IRR($B$168:X168)),0,IRR($B$168:X168)),4)","v":0.1426},{"$f":"ROUND(IF(ISERROR(IRR($B$168:Y168)),0,IRR($B$168:Y168)),4)","v":0.14349999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B$168:Z168)),0,IRR($B$168:Z168)),4)","v":0.1444},{"$f":"ROUND(IF(ISERROR(IRR($B$168:AA168)),0,IRR($B$168:AA168)),4)","v":0.1452},{"$f":"ROUND(IF(ISERROR(IRR($B$168:AB168)),0,IRR($B$168:AB168)),4)","v":0.1459},{"$f":"ROUND(IF(ISERROR(IRR($B$168:AC168)),0,IRR($B$168:AC168)),4)","v":0.1464},{"$f":"ROUND(IF(ISERROR(IRR($B$168:AD168)),0,IRR($B$168:AD168)),4)","v":0.1469},{"$f":"ROUND(IF(ISERROR(IRR($B$168:AE168)),0,IRR($B$168:AE168)),4)","v":0.1472},{"$f":"ROUND(IF(ISERROR(IRR($B$168:AF168)),0,IRR($B$168:AF168)),4)","v":0.14760000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B$168:AG168)),0,IRR($B$168:AG168)),4)","v":0.14779999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B$168:AH168)),0,IRR($B$168:AH168)),4)","v":0.14810000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B$168:AI168)),0,IRR($B$168:AI168)),4)","v":0.14829999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B$168:AJ168)),0,IRR($B$168:AJ168)),4)","v":0.14849999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B$168:AK168)),0,IRR($B$168:AK168)),4)","v":0.14860000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B$168:AL168)),0,IRR($B$168:AL168)),4)","v":0.14879999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B$168:AM168)),0,IRR($B$168:AM168)),4)","v":0.1489},{"$f":"ROUND(IF(ISERROR(IRR($B$168:AN168)),0,IRR($B$168:AN168)),4)","v":0.14899999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B$168:AO168)),0,IRR($B$168:AO168)),4)","v":0.14910000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B$168:AP168)),0,IRR($B$168:AP168)),4)","v":0.14929999999999999}]
["Max After-Tax IRR",{"$f":"MAX($B$170:B170)","v":0},{"$f":"MAX($B$170:C170)","v":0},{"$f":"MAX($B$170:D170)","v":0},{"$f":"MAX($B$170:E170)","v":0},{"$f":"MAX($B$170:F170)","v":0},{"$f":"MAX($B$170:G170)","v":0},{"$f":"MAX($B$170:H170)","v":2.4799999999999999E-2},{"$f":"MAX($B$170:I170)","v":4.8899999999999999E-2},{"$f":"MAX($B$170:J170)","v":6.7900000000000002E-2},{"$f":"MAX($B$170:K170)","v":8.2799999999999999E-2},{"$f":"MAX($B$170:L170)","v":9.4600000000000004E-2},{"$f":"MAX($B$170:M170)","v":0.104},{"$f":"MAX($B$170:N170)","v":0.11210000000000001},{"$f":"MAX($B$170:O170)","v":0.1187},{"$f":"MAX($B$170:P170)","v":0.1239},{"$f":"MAX($B$170:Q170)","v":0.128},{"$f":"MAX($B$170:R170)","v":0.13139999999999999},{"$f":"MAX($B$170:S170)","v":0.13420000000000001},{"$f":"MAX($B$170:T170)","v":0.13650000000000001},{"$f":"MAX($B$170:U170)","v":0.1384},{"$f":"MAX($B$170:V170)","v":0.14000000000000001},{"$f":"MAX($B$170:W170)","v":0.1414},{"$f":"MAX($B$170:X170)","v":0.1426},{"$f":"MAX($B$170:Y170)","v":0.14349999999999999},{"$f":"MAX($B$170:Z170)","v":0.1444},{"$f":"MAX($B$170:AA170)","v":0.1452},{"$f":"MAX($B$170:AB170)","v":0.1459},{"$f":"MAX($B$170:AC170)","v":0.1464},{"$f":"MAX($B$170:AD170)","v":0.1469},{"$f":"MAX($B$170:AE170)","v":0.1472},{"$f":"MAX($B$170:AF170)","v":0.14760000000000001},{"$f":"MAX($B$170:AG170)","v":0.14779999999999999},{"$f":"MAX($B$170:AH170)","v":0.14810000000000001},{"$f":"MAX($B$170:AI170)","v":0.14829999999999999},{"$f":"MAX($B$170:AJ170)","v":0.14849999999999999},{"$f":"MAX($B$170:AK170)","v":0.14860000000000001},{"$f":"MAX($B$170:AL170)","v":0.14879999999999999},{"$f":"MAX($B$170:AM170)","v":0.1489},{"$f":"MAX($B$170:AN170)","v":0.14899999999999999},{"$f":"MAX($B$170:AO170)","v":0.14910000000000001},{"$f":"MAX($B$170:AP170)","v":0.14929999999999999}]
["Cumulative NPV",{"$f":"B168","v":-43210095.75},{"$f":"NPV(DiscountRate,$C168:C168)+$B168","v":-26253123.461996615},{"$f":"NPV(DiscountRate,$C168:D168)+$B168","v":-19683935.477577612},{"$f":"NPV(DiscountRate,$C168:E168)+$B168","v":-14953838.653482217},{"$f":"NPV(DiscountRate,$C168:F168)+$B168","v":-11319778.51659238},{"$f":"NPV(DiscountRate,$C168:G168)+$B168","v":-7941750.7057314068},{"$f":"NPV(DiscountRate,$C168:H168)+$B168","v":-5290279.4929795191},{"$f":"NPV(DiscountRate,$C168:I168)+$B168","v":-3275789.3377338275},{"$f":"NPV(DiscountRate,$C168:J168)+$B168","v":-1399235.8642688543},{"$f":"NPV(DiscountRate,$C168:K168)+$B168","v":348738.59142617881},{"$f":"NPV(DiscountRate,$C168:L168)+$B168","v":1976781.0530910343},{"$f":"NPV(DiscountRate,$C168:M168)+$B168","v":3493054.8038298562},{"$f":"NPV(DiscountRate,$C168:N168)+$B168","v":4995314.7009928301},{"$f":"NPV(DiscountRate,$C168:O168)+$B168","v":6421404.3901814595},{"$f":"NPV(DiscountRate,$C168:P168)+$B168","v":7699358.8193344325},{"$f":"NPV(DiscountRate,$C168:Q168)+$B168","v":8861618.9173189998},{"$f":"NPV(DiscountRate,$C168:R168)+$B168","v":9939120.9951201901},{"$f":"NPV(DiscountRate,$C168:S168)+$B168","v":10920330.877670139},{"$f":"NPV(DiscountRate,$C168:T168)+$B168","v":11817490.379864015},{"$f":"NPV(DiscountRate,$C168:U168)+$B168","v":12652790.191958226},{"$f":"NPV(DiscountRate,$C168:V168)+$B168","v":13430434.922502175},{"$f":"NPV(DiscountRate,$C168:W168)+$B168","v":14152231.336408094},{"$f":"NPV(DiscountRate,$C168:X168)+$B168","v":14821357.183210231},{"$f":"NPV(DiscountRate,$C168:Y168)+$B168","v":15442687.449231572},{"$f":"NPV(DiscountRate,$C168:Z168)+$B168","v":16062438.402704254},{"$f":"NPV(DiscountRate,$C168:AA168)+$B168","v":16650865.352163203},{"$f":"NPV(DiscountRate,$C168:AB168)+$B168","v":17173607.077484198},{"$f":"NPV(DiscountRate,$C168:AC168)+$B168","v":17645845.034192555},{"$f":"NPV(DiscountRate,$C168:AD168)+$B168","v":18084258.719472572},{"$f":"NPV(DiscountRate,$C168:AE168)+$B168","v":18482847.444253728},{"$f":"NPV(DiscountRate,$C168:AF168)+$B168","v":18845082.760173142},{"$f":"NPV(DiscountRate,$C168:AG168)+$B168","v":19181340.183335893},{"$f":"NPV(DiscountRate,$C168:AH168)+$B168","v":19493459.98939196},{"$f":"NPV(DiscountRate,$C168:AI168)+$B168","v":19783153.364395566},{"$f":"NPV(DiscountRate,$C168:AJ168)+$B168","v":20052011.385830857},{"$f":"NPV(DiscountRate,$C168:AK168)+$B168","v":20301513.383294865},{"$f":"NPV(DiscountRate,$C168:AL168)+$B168","v":20553373.844290048},{"$f":"NPV(DiscountRate,$C168:AM168)+$B168","v":20808196.255767763},{"$f":"NPV(DiscountRate,$C168:AN168)+$B168","v":21033179.650557652},{"$f":"NPV(DiscountRate,$C168:AO168)+$B168","v":21235465.160655566},{"$f":"NPV(DiscountRate,$C168:AP168)+$B168","v":21536862.739334591}]
[]
["Year Flip Target/Year Hurdle Rate Reached",{"$f":"SUM(C174:AP174)","v":20},{"$f":"IF(AND(B171<SLReturnTarget,C171>=SLReturnTarget),C$2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Sponsor (Lessee): Pre-Tax"]
["Sponsor Investment in Lessee LLC (funding of reserve accounts)",{"$f":"-'Inputs & Results'!D213","v":-3500765.4423139435},{"$f":"C108-C138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Development Fee (Gain on Sale of Project Assets)",{"$f":"'Inputs & Results'!D171","v":1206814.5}]
["Release of Major Equipment Replacement Reserves",{"$f":"(-B651-B683-B715)+B68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Release of Working Capital Reserve",0,{"$f":"-C639","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,496451.01079080044]
["Release of Lease Payment Reserve",0,{"$f":"-C645","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3113558.5054389434]
["Interest Earned on Lease Payment Reserve",{"$f":"B750","v":0},{"$f":"C750","v":54487.273845181517},54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517]
["Sponsor (Lessee) Operating Margin",{"$f":"B41","v":0},{"$f":"C41","v":400000},408000,416160,424483.19999999995,432972.864,441632.32128000003,450464.96770560002,459474.26705971191,468663.75240090623,478037.02744892432,487597.76799790282,497349.72335786081,507296.7178250181,517442.65218151844,527791.50522514887,538347.33532965172,549114.28203624487,560096.5676769698,571298.49903050903,582724.46901111922,594378.95839134173,606266.53755916853,618391.86831035186,630759.70567655878,643374.89979009004,656242.39778589178,669367.24574160972,682754.59065644175,696409.68246957078,710337.87611896207,724544.63364134135,739035.526314168,753816.2368404516,768892.56157726061,784270.41280880582,799955.82106498186,815954.9374862815,832274.03623600723,848919.5169607274,865897.90729994164]
["Total",{"$f":"SUM(B177:B183)","v":-2293950.9423139435},454487.27384518151,462487.27384518151,470647.27384518151,478970.47384518146,487460.13784518151,496119.59512518154,504952.24155078153,513961.54090489342,523151.02624608774,532524.30129410583,542085.04184308439,551836.99720304238,561783.99167019967,571929.92602669995,582278.77907033043,592834.60917483328,603601.55588142644,614583.84152215137,625785.7728756906,637211.74285630079,648866.2322365233,660753.8114043501,672879.14215553342,685246.97952174034,697862.17363527161,710729.67163107335,723854.51958679128,737241.86450162332,750896.95631475234,764825.14996414364,779031.90748652292,793522.80015934957,808303.51068563317,823379.83542244218,838757.68665398739,854443.09491016343,870442.21133146307,886761.3100811888,903406.79080590897,4530394.6973748673]
[]
["Cumulative IRR",{"$f":"IF(ISERROR(IRR($B184:B184)),\"N/A\",ROUND(IRR($B184:B184),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B184:C184)),\"N/A\",ROUND(IRR($B184:C184),4))","v":-0.80189999999999995},{"$f":"IF(ISERROR(IRR($B184:D184)),\"N/A\",ROUND(IRR($B184:D184),4))","v":-0.44109999999999999},{"$f":"IF(ISERROR(IRR($B184:E184)),\"N/A\",ROUND(IRR($B184:E184),4))","v":-0.2137},{"$f":"IF(ISERROR(IRR($B184:F184)),\"N/A\",ROUND(IRR($B184:F184),4))","v":-7.6999999999999999E-2},{"$f":"IF(ISERROR(IRR($B184:G184)),\"N/A\",ROUND(IRR($B184:G184),4))","v":8.6E-3},{"$f":"IF(ISERROR(IRR($B184:H184)),\"N/A\",ROUND(IRR($B184:H184),4))","v":6.4799999999999996E-2},{"$f":"IF(ISERROR(IRR($B184:I184)),\"N/A\",ROUND(IRR($B184:I184),4))","v":0.1031},{"$f":"IF(ISERROR(IRR($B184:J184)),\"N/A\",ROUND(IRR($B184:J184),4))","v":0.13020000000000001},{"$f":"IF(ISERROR(IRR($B184:K184)),\"N/A\",ROUND(IRR($B184:K184),4))","v":0.1497},{"$f":"IF(ISERROR(IRR($B184:L184)),\"N/A\",ROUND(IRR($B184:L184),4))","v":0.16420000000000001},{"$f":"IF(ISERROR(IRR($B184:M184)),\"N/A\",ROUND(IRR($B184:M184),4))","v":0.17510000000000001},{"$f":"IF(ISERROR(IRR($B184:N184)),\"N/A\",ROUND(IRR($B184:N184),4))","v":0.18340000000000001},{"$f":"IF(ISERROR(IRR($B184:O184)),\"N/A\",ROUND(IRR($B184:O184),4))","v":0.18990000000000001},{"$f":"IF(ISERROR(IRR($B184:P184)),\"N/A\",ROUND(IRR($B184:P184),4))","v":0.19489999999999999},{"$f":"IF(ISERROR(IRR($B184:Q184)),\"N/A\",ROUND(IRR($B184:Q184),4))","v":0.19889999999999999},{"$f":"IF(ISERROR(IRR($B184:R184)),\"N/A\",ROUND(IRR($B184:R184),4))","v":0.20200000000000001},{"$f":"IF(ISERROR(IRR($B184:S184)),\"N/A\",ROUND(IRR($B184:S184),4))","v":0.2046},{"$f":"IF(ISERROR(IRR($B184:T184)),\"N/A\",ROUND(IRR($B184:T184),4))","v":0.20660000000000001},{"$f":"IF(ISERROR(IRR($B184:U184)),\"N/A\",ROUND(IRR($B184:U184),4))","v":0.20830000000000001},{"$f":"IF(ISERROR(IRR($B184:V184)),\"N/A\",ROUND(IRR($B184:V184),4))","v":0.20960000000000001},{"$f":"IF(ISERROR(IRR($B184:W184)),\"N/A\",ROUND(IRR($B184:W184),4))","v":0.2107},{"$f":"IF(ISERROR(IRR($B184:X184)),\"N/A\",ROUND(IRR($B184:X184),4))","v":0.21160000000000001},{"$f":"IF(ISERROR(IRR($B184:Y184)),\"N/A\",ROUND(IRR($B184:Y184),4))","v":0.21240000000000001},{"$f":"IF(ISERROR(IRR($B184:Z184)),\"N/A\",ROUND(IRR($B184:Z184),4))","v":0.21299999999999999},{"$f":"IF(ISERROR(IRR($B184:AA184)),\"N/A\",ROUND(IRR($B184:AA184),4))","v":0.2135},{"$f":"IF(ISERROR(IRR($B184:AB184)),\"N/A\",ROUND(IRR($B184:AB184),4))","v":0.21390000000000001},{"$f":"IF(ISERROR(IRR($B184:AC184)),\"N/A\",ROUND(IRR($B184:AC184),4))","v":0.2142},{"$f":"IF(ISERROR(IRR($B184:AD184)),\"N/A\",ROUND(IRR($B184:AD184),4))","v":0.2145},{"$f":"IF(ISERROR(IRR($B184:AE184)),\"N/A\",ROUND(IRR($B184:AE184),4))","v":0.2147},{"$f":"IF(ISERROR(IRR($B184:AF184)),\"N/A\",ROUND(IRR($B184:AF184),4))","v":0.21490000000000001},{"$f":"IF(ISERROR(IRR($B184:AG184)),\"N/A\",ROUND(IRR($B184:AG184),4))","v":0.21510000000000001},{"$f":"IF(ISERROR(IRR($B184:AH184)),\"N/A\",ROUND(IRR($B184:AH184),4))","v":0.2152},{"$f":"IF(ISERROR(IRR($B184:AI184)),\"N/A\",ROUND(IRR($B184:AI184),4))","v":0.21529999999999999},{"$f":"IF(ISERROR(IRR($B184:AJ184)),\"N/A\",ROUND(IRR($B184:AJ184),4))","v":0.21540000000000001},{"$f":"IF(ISERROR(IRR($B184:AK184)),\"N/A\",ROUND(IRR($B184:AK184),4))","v":0.2155},{"$f":"IF(ISERROR(IRR($B184:AL184)),\"N/A\",ROUND(IRR($B184:AL184),4))","v":0.21560000000000001},{"$f":"IF(ISERROR(IRR($B184:AM184)),\"N/A\",ROUND(IRR($B184:AM184),4))","v":0.21560000000000001},{"$f":"IF(ISERROR(IRR($B184:AN184)),\"N/A\",ROUND(IRR($B184:AN184),4))","v":0.2157},{"$f":"IF(ISERROR(IRR($B184:AO184)),\"N/A\",ROUND(IRR($B184:AO184),4))","v":0.2157},{"$f":"IF(ISERROR(IRR($B184:AP184)),\"N/A\",ROUND(IRR($B184:AP184),4))","v":0.21590000000000001}]
["Cumulative NPV",{"$f":"B184","v":-2293950.9423139435},{"$f":"NPV(DiscountRate,$C184:C184)+$B184","v":-1873129.392457294},{"$f":"NPV(DiscountRate,$C184:D184)+$B184","v":-1476621.0986942784},{"$f":"NPV(DiscountRate,$C184:E184)+$B184","v":-1103006.1185677245},{"$f":"NPV(DiscountRate,$C184:F184)+$B184","v":-750948.52168345335},{"$f":"NPV(DiscountRate,$C184:G184)+$B184","v":-419191.3426422656},{"$f":"NPV(DiscountRate,$C184:H184)+$B184","v":-106551.84249283327},{"$f":"NPV(DiscountRate,$C184:I184)+$B184","v":188082.94051813288},{"$f":"NPV(DiscountRate,$C184:J184)+$B184","v":465760.36889973609},{"$f":"NPV(DiscountRate,$C184:K184)+$B184","v":727466.1294331043},{"$f":"NPV(DiscountRate,$C184:L184)+$B184","v":974127.91803938057},{"$f":"NPV(DiscountRate,$C184:M184)+$B184","v":1206618.9007892236},{"$f":"NPV(DiscountRate,$C184:N184)+$B184","v":1425760.9649084411},{"$f":"NPV(DiscountRate,$C184:O184)+$B184","v":1632327.7727596462},{"$f":"NPV(DiscountRate,$C184:P184)+$B184","v":1827047.6309614521},{"$f":"NPV(DiscountRate,$C184:Q184)+$B184","v":2010606.1860410399},{"$f":"NPV(DiscountRate,$C184:R184)+$B184","v":2183648.9572994304},{"$f":"NPV(DiscountRate,$C184:S184)+$B184","v":2346783.716898303},{"$f":"NPV(DiscountRate,$C184:T184)+$B184","v":2500582.7265496585},{"$f":"NPV(DiscountRate,$C184:U184)+$B184","v":2645584.8396022548},{"$f":"NPV(DiscountRate,$C184:V184)+$B184","v":2782297.476768889},{"$f":"NPV(DiscountRate,$C184:W184)+$B184","v":2911198.4832238615},{"$f":"NPV(DiscountRate,$C184:X184)+$B184","v":3032737.8743179985},{"$f":"NPV(DiscountRate,$C184:Y184)+$B184","v":3147339.4767073137},{"$f":"NPV(DiscountRate,$C184:Z184)+$B184","v":3255402.4712687931},{"$f":"NPV(DiscountRate,$C184:AA184)+$B184","v":3357302.8437809874},{"$f":"NPV(DiscountRate,$C184:AB184)+$B184","v":3453394.7489763689},{"$f":"NPV(DiscountRate,$C184:AC184)+$B184","v":3544011.7932251743},{"$f":"NPV(DiscountRate,$C184:AD184)+$B184","v":3629468.2407851066},{"$f":"NPV(DiscountRate,$C184:AE184)+$B184","v":3710060.1482464974},{"$f":"NPV(DiscountRate,$C184:AF184)+$B184","v":3786066.4315169356},{"$f":"NPV(DiscountRate,$C184:AG184)+$B184","v":3857749.8694217452},{"$f":"NPV(DiscountRate,$C184:AH184)+$B184","v":3925358.0477458923},{"$f":"NPV(DiscountRate,$C184:AI184)+$B184","v":3989124.2473078384},{"$f":"NPV(DiscountRate,$C184:AJ184)+$B184","v":4049268.2794355047},{"$f":"NPV(DiscountRate,$C184:AK184)+$B184","v":4105997.272007979},{"$f":"NPV(DiscountRate,$C184:AL184)+$B184","v":4159506.409032918},{"$f":"NPV(DiscountRate,$C184:AM184)+$B184","v":4209979.6265480798},{"$f":"NPV(DiscountRate,$C184:AN184)+$B184","v":4257590.267465122},{"$f":"NPV(DiscountRate,$C184:AO184)+$B184","v":4302501.6978141908},{"$f":"NPV(DiscountRate,$C184:AP184)+$B184","v":4511039.9939530604}]
[]
["IRR",{"$f":"IF(ISERROR(IRR(B184:AP184)),\"N/A\",IRR(B184:AP184))","v":0.21588421372003719}]
["NPV",{"$f":"NPV(DiscountRate,$C184:$AP184)+B184","v":4511039.9939530604}]
[]
["Sponsor (Lessee): After-Tax"]
["Cash"]
["Sponsor Investment in Lessee LLC (funding of reserve accounts)",{"$f":"B177","v":-3500765.4423139435},{"$f":"C108-C150","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]
["Development Fee (Gain on Sale of Project Assets)",{"$f":"'Inputs & Results'!D171","v":1206814.5}]
["Release of Major Equipment Replacement Reserves",{"$f":"B179","v":0},{"$f":"C179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Release of Working Capital Reserve",0,{"$f":"C180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,496451.01079080044]
["Release of Lease Payment Reserve",0,{"$f":"C181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3113558.5054389434]
["Interest Earned on Lease Payment Reserve",{"$f":"B182","v":0},{"$f":"C182","v":54487.273845181517},54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517]
["Sponsor (Lessee) Operating Margin",{"$f":"B183","v":0},{"$f":"C183","v":400000},408000,416160,424483.19999999995,432972.864,441632.32128000003,450464.96770560002,459474.26705971191,468663.75240090623,478037.02744892432,487597.76799790282,497349.72335786081,507296.7178250181,517442.65218151844,527791.50522514887,538347.33532965172,549114.28203624487,560096.5676769698,571298.49903050903,582724.46901111922,594378.95839134173,606266.53755916853,618391.86831035186,630759.70567655878,643374.89979009004,656242.39778589178,669367.24574160972,682754.59065644175,696409.68246957078,710337.87611896207,724544.63364134135,739035.526314168,753816.2368404516,768892.56157726061,784270.41280880582,799955.82106498186,815954.9374862815,832274.03623600723,848919.5169607274,865897.90729994164]
["Total ",{"$f":"SUM(B194:B200)","v":-2293950.9423139435},454487.27384518151,462487.27384518151,470647.27384518151,478970.47384518146,487460.13784518151,496119.59512518154,504952.24155078153,513961.54090489342,523151.02624608774,532524.30129410583,542085.04184308439,551836.99720304238,561783.99167019967,571929.92602669995,582278.77907033043,592834.60917483328,603601.55588142644,614583.84152215137,625785.7728756906,637211.74285630079,648866.2322365233,660753.8114043501,672879.14215553342,685246.97952174034,697862.17363527161,710729.67163107335,723854.51958679128,737241.86450162332,750896.95631475234,764825.14996414364,779031.90748652292,793522.80015934957,808303.51068563317,823379.83542244218,838757.68665398739,854443.09491016343,870442.21133146307,886761.3100811888,903406.79080590897,4530394.6973748673]
["Sponsor Tax Benefit/(Liability)"]
["State",{"$f":"B293","v":0},{"$f":"C293","v":-38341.464323994755},{"$f":"D293","v":-38786.09702462062},-39239.623126659833,-39702.220583221031,-40174.070909335889,-40655.359253276183,-41146.274469298231,-41647.009191845005,-42157.759911233821,-42678.727050860238,-43210.115045948209,-43752.132423877178,-46945.315208308333,-47509.233714000606,-48084.432565203584,-48671.137493855,-49269.578750470573,-49879.991194621602,-50502.614387222733,-51137.692684670496,-52179.57569502158,-52840.316935314171,-53514.276092413384,-54201.717684295414,-58059.730066698488,-58774.951368976712,-59504.48085752398,-60248.604875917765,-61007.615499996842,-61781.81065264628,-62571.4942208844,-63376.976175292555,-64198.572691838832,-65036.606276141116,-65891.405890219365,-66763.307081787483,-48358.178677017975,-49265.316671529188,-50190.603732906806,-50621.184962981773]
["Federal",{"$f":"B310","v":0},{"$f":"C310","v":-230571.62409384118},{"$f":"D310","v":-233245.48347078671},-235972.824529868,-238754.71741637008,-241592.25369568809,-244486.5467822018,-247438.73237673432,-250449.96891277703,-253521.438011647,-256654.34494676406,-259849.9191172249,-263109.41453086137,-282312.05463905423,-285703.25547101273,-289162.29219892877,-292690.52229259163,-296289.33039487526,-299960.12886583805,-303704.35833770764,-307523.48828099575,-313788.99383869796,-317762.4513882756,-321815.39668301318,-325949.42043783108,-349150.10399200954,-353451.18482343724,-357838.30988411012,-362313.20114017819,-366877.61502952647,-371533.34315205016,-376282.21297377296,-381126.08854505472,-386066.87123319448,-391106.50046970317,-396246.95451254642,-401490.25122365833,-290808.50177133986,-296263.6998019687,-301828.03972107137,-304417.39866374951]
["Total",{"$f":"SUM(B203:B204)","v":0},{"$f":"SUM(C203:C204)","v":-268913.08841783594},{"$f":"SUM(D203:D204)","v":-272031.58049540734},{"$f":"SUM(E203:E204)","v":-275212.44765652786},-278456.93799959111,-281766.32460502395,-285141.90603547799,-288585.00684603257,-292096.97810462205,-295679.19792288082,-299333.0719976243,-303060.03416317311,-306861.54695473856,-329257.36984736257,-333212.48918501334,-337246.72476413235,-341361.6597864466,-345558.90914534585,-349840.12006045965,-354206.97272493038,-358661.18096566625,-365968.56953371956,-370602.76832358976,-375329.67277542659,-380151.13812212652,-407209.83405870805,-412226.13619241398,-417342.79074163409,-422561.80601609597,-427885.23052952334,-433315.15380469646,-438853.70719465736,-444503.06472034729,-450265.44392503332,-456143.1067458443,-462138.3604027658,-468253.55830544583,-339166.68044835783,-345529.0164734979,-352018.64345397818,-355038.5836267313]
["Developer Fee Tax Liability"]
["State",0,{"$f":"B195*-StateTax","v":-66374.797500000001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal",0,{"$f":"(B195+C207)*-FedTax","v":-399153.89587499993},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B207:B208)","v":0},{"$f":"SUM(C207:C208)","v":-465528.69337499992},{"$f":"SUM(D207:D208)","v":0},{"$f":"SUM(E207:E208)","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]
["Total",{"$f":"B201+B205+B209","v":-2293950.9423139435},{"$f":"C201+C205+C209","v":-279954.50794765435},190455.69334977417,195434.82618865365,200513.53584559035,205693.81324015756,210977.68908970355,216367.23470474896,221864.56280027138,227471.82832320692,233191.22929648153,239025.00767991127,244975.45024830382,232526.6218228371,238717.43684168661,245032.05430619809,251472.94938838668,258042.64673608058,264743.72146169172,271578.80015076022,278550.56189063453,282897.66270280373,290151.04308076034,297549.46938010684,305095.84139961383,290652.33957656357,298503.53543865937,306511.72884515719,314680.05848552735,323011.72578522901,331509.99615944718,340178.20029186556,349019.73543900228,358038.06676059985,367236.72867659788,376619.32625122159,386189.53660471761,531275.53088310524,541232.29360769084,551388.14735193085,4175356.113748136]
[]
["Cumulative IRR",{"$f":"IF(ISERROR(IRR($B210:B210)),\"N/A\",ROUND(IRR($B210:B210),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B210:C210)),\"N/A\",ROUND(IRR($B210:C210),4))","v":"N/A"},{"$f":"IF(ISERROR(IRR($B210:D210)),\"N/A\",ROUND(IRR($B210:D210),4))","v":-0.76649999999999996},{"$f":"IF(ISERROR(IRR($B210:E210)),\"N/A\",ROUND(IRR($B210:E210),4))","v":-0.53969999999999996},{"$f":"IF(ISERROR(IRR($B210:F210)),\"N/A\",ROUND(IRR($B210:F210),4))","v":-0.38529999999999998},{"$f":"IF(ISERROR(IRR($B210:G210)),\"N/A\",ROUND(IRR($B210:G210),4))","v":-0.27879999999999999},{"$f":"IF(ISERROR(IRR($B210:H210)),\"N/A\",ROUND(IRR($B210:H210),4))","v":-0.20300000000000001},{"$f":"IF(ISERROR(IRR($B210:I210)),\"N/A\",ROUND(IRR($B210:I210),4))","v":-0.14729999999999999},{"$f":"IF(ISERROR(IRR($B210:J210)),\"N/A\",ROUND(IRR($B210:J210),4))","v":-0.10539999999999999},{"$f":"IF(ISERROR(IRR($B210:K210)),\"N/A\",ROUND(IRR($B210:K210),4))","v":-7.2999999999999995E-2},{"$f":"IF(ISERROR(IRR($B210:L210)),\"N/A\",ROUND(IRR($B210:L210),4))","v":-4.7500000000000001E-2},{"$f":"IF(ISERROR(IRR($B210:M210)),\"N/A\",ROUND(IRR($B210:M210),4))","v":-2.7099999999999999E-2},{"$f":"IF(ISERROR(IRR($B210:N210)),\"N/A\",ROUND(IRR($B210:N210),4))","v":-1.0500000000000001E-2},{"$f":"IF(ISERROR(IRR($B210:O210)),\"N/A\",ROUND(IRR($B210:O210),4))","v":2.3E-3},{"$f":"IF(ISERROR(IRR($B210:P210)),\"N/A\",ROUND(IRR($B210:P210),4))","v":1.2999999999999999E-2},{"$f":"IF(ISERROR(IRR($B210:Q210)),\"N/A\",ROUND(IRR($B210:Q210),4))","v":2.2100000000000002E-2},{"$f":"IF(ISERROR(IRR($B210:R210)),\"N/A\",ROUND(IRR($B210:R210),4))","v":2.9899999999999999E-2},{"$f":"IF(ISERROR(IRR($B210:S210)),\"N/A\",ROUND(IRR($B210:S210),4))","v":3.6600000000000001E-2},{"$f":"IF(ISERROR(IRR($B210:T210)),\"N/A\",ROUND(IRR($B210:T210),4))","v":4.24E-2},{"$f":"IF(ISERROR(IRR($B210:U210)),\"N/A\",ROUND(IRR($B210:U210),4))","v":4.7500000000000001E-2},{"$f":"IF(ISERROR(IRR($B210:V210)),\"N/A\",ROUND(IRR($B210:V210),4))","v":5.1900000000000002E-2},{"$f":"IF(ISERROR(IRR($B210:W210)),\"N/A\",ROUND(IRR($B210:W210),4))","v":5.57E-2},{"$f":"IF(ISERROR(IRR($B210:X210)),\"N/A\",ROUND(IRR($B210:X210),4))","v":5.91E-2},{"$f":"IF(ISERROR(IRR($B210:Y210)),\"N/A\",ROUND(IRR($B210:Y210),4))","v":6.2100000000000002E-2},{"$f":"IF(ISERROR(IRR($B210:Z210)),\"N/A\",ROUND(IRR($B210:Z210),4))","v":6.4699999999999994E-2},{"$f":"IF(ISERROR(IRR($B210:AA210)),\"N/A\",ROUND(IRR($B210:AA210),4))","v":6.6900000000000001E-2},{"$f":"IF(ISERROR(IRR($B210:AB210)),\"N/A\",ROUND(IRR($B210:AB210),4))","v":6.8900000000000003E-2},{"$f":"IF(ISERROR(IRR($B210:AC210)),\"N/A\",ROUND(IRR($B210:AC210),4))","v":7.0699999999999999E-2},{"$f":"IF(ISERROR(IRR($B210:AD210)),\"N/A\",ROUND(IRR($B210:AD210),4))","v":7.2300000000000003E-2},{"$f":"IF(ISERROR(IRR($B210:AE210)),\"N/A\",ROUND(IRR($B210:AE210),4))","v":7.3800000000000004E-2},{"$f":"IF(ISERROR(IRR($B210:AF210)),\"N/A\",ROUND(IRR($B210:AF210),4))","v":7.51E-2},{"$f":"IF(ISERROR(IRR($B210:AG210)),\"N/A\",ROUND(IRR($B210:AG210),4))","v":7.6300000000000007E-2},{"$f":"IF(ISERROR(IRR($B210:AH210)),\"N/A\",ROUND(IRR($B210:AH210),4))","v":7.7399999999999997E-2},{"$f":"IF(ISERROR(IRR($B210:AI210)),\"N/A\",ROUND(IRR($B210:AI210),4))","v":7.8399999999999997E-2},{"$f":"IF(ISERROR(IRR($B210:AJ210)),\"N/A\",ROUND(IRR($B210:AJ210),4))","v":7.9299999999999995E-2},{"$f":"IF(ISERROR(IRR($B210:AK210)),\"N/A\",ROUND(IRR($B210:AK210),4))","v":8.0100000000000005E-2},{"$f":"IF(ISERROR(IRR($B210:AL210)),\"N/A\",ROUND(IRR($B210:AL210),4))","v":8.09E-2},{"$f":"IF(ISERROR(IRR($B210:AM210)),\"N/A\",ROUND(IRR($B210:AM210),4))","v":8.1799999999999998E-2},{"$f":"IF(ISERROR(IRR($B210:AN210)),\"N/A\",ROUND(IRR($B210:AN210),4))","v":8.2699999999999996E-2},{"$f":"IF(ISERROR(IRR($B210:AO210)),\"N/A\",ROUND(IRR($B210:AO210),4))","v":8.3400000000000002E-2},{"$f":"IF(ISERROR(IRR($B210:AP210)),\"N/A\",ROUND(IRR($B210:AP210),4))","v":8.7999999999999995E-2}]
["Cumulative NPV",{"$f":"B210","v":-2293950.9423139435},{"$f":"NPV(DiscountRate,$C210:C210)+$B210","v":-2553168.0793025121},{"$f":"NPV(DiscountRate,$C210:D210)+$B210","v":-2389883.0198462587},{"$f":"NPV(DiscountRate,$C210:E210)+$B210","v":-2234740.5537995324},{"$f":"NPV(DiscountRate,$C210:F210)+$B210","v":-2087357.1190632519},{"$f":"NPV(DiscountRate,$C210:G210)+$B210","v":-1947365.3660382018},{"$f":"NPV(DiscountRate,$C210:H210)+$B210","v":-1814413.6344238836},{"$f":"NPV(DiscountRate,$C210:I210)+$B210","v":-1688165.4311242346},{"$f":"NPV(DiscountRate,$C210:J210)+$B210","v":-1568298.9112696135},{"$f":"NPV(DiscountRate,$C210:K210)+$B210","v":-1454506.3640994248},{"$f":"NPV(DiscountRate,$C210:L210)+$B210","v":-1346493.7052108322},{"$f":"NPV(DiscountRate,$C210:M210)+$B210","v":-1243979.9764638632},{"$f":"NPV(DiscountRate,$C210:N210)+$B210","v":-1146696.8546397651},{"$f":"NPV(DiscountRate,$C210:O210)+$B210","v":-1061197.2983644672},{"$f":"NPV(DiscountRate,$C210:P210)+$B210","v":-979923.31122580194},{"$f":"NPV(DiscountRate,$C210:Q210)+$B210","v":-902678.98865502141},{"$f":"NPV(DiscountRate,$C210:R210)+$B210","v":-829276.43187909946},{"$f":"NPV(DiscountRate,$C210:S210)+$B210","v":-759535.51631754846},{"$f":"NPV(DiscountRate,$C210:T210)+$B210","v":-693283.65705717937},{"$f":"NPV(DiscountRate,$C210:U210)+$B210","v":-630355.57273658598},{"$f":"NPV(DiscountRate,$C210:V210)+$B210","v":-570593.04901155783},{"$f":"NPV(DiscountRate,$C210:W210)+$B210","v":-514393.80233407277},{"$f":"NPV(DiscountRate,$C210:X210)+$B210","v":-461023.27235345333},{"$f":"NPV(DiscountRate,$C210:Y210)+$B210","v":-410346.04988551629},{"$f":"NPV(DiscountRate,$C210:Z210)+$B210","v":-362232.63788199704},{"$f":"NPV(DiscountRate,$C210:AA210)+$B210","v":-319792.19219899061},{"$f":"NPV(DiscountRate,$C210:AB210)+$B210","v":-279433.98770468426},{"$f":"NPV(DiscountRate,$C210:AC210)+$B210","v":-241062.75958636752},{"$f":"NPV(DiscountRate,$C210:AD210)+$B210","v":-204587.02318159421},{"$f":"NPV(DiscountRate,$C210:AE210)+$B210","v":-169918.97599548288},{"$f":"NPV(DiscountRate,$C210:AF210)+$B210","v":-136974.39686356205},{"$f":"NPV(DiscountRate,$C210:AG210)+$B210","v":-105672.54303337913},{"$f":"NPV(DiscountRate,$C210:AH210)+$B210","v":-75936.045849595219},{"$f":"NPV(DiscountRate,$C210:AI210)+$B210","v":-47690.805647107773},{"$f":"NPV(DiscountRate,$C210:AJ210)+$B210","v":-20865.886384113226},{"$f":"NPV(DiscountRate,$C210:AK210)+$B210","v":4606.5895186555572},{"$f":"NPV(DiscountRate,$C210:AL210)+$B210","v":28791.545725659933},{"$f":"NPV(DiscountRate,$C210:AM210)+$B210","v":59597.939397363923},{"$f":"NPV(DiscountRate,$C210:AN210)+$B210","v":88656.961358192842},{"$f":"NPV(DiscountRate,$C210:AO210)+$B210","v":116068.34527418856},{"$f":"NPV(DiscountRate,$C210:AP210)+$B210","v":308263.88405110408}]
[]
["After-Tax IRR",{"$f":"IF(ISERROR(IRR(B210:AP210)),\"N/A\",IRR(B210:AP210))","v":8.8007741108900417E-2}]
["NPV",{"$f":"NPV(DiscountRate,$C210:$AP210)+B210","v":308263.88405110408}]
[]
["Taxes - Tax Equity (Lessor)"]
["Tax Equity (Lessor) - State"]
["Lease Payment",null,{"$f":"C76","v":5337528.8664667597},5372643.7982446523,5407595.3819082063,5442377.8336725207,5476985.2386409743,5511411.5480174404,5545650.5762596531,5579695.9981723577,5613541.3459390793,5647180.0060910769,5680605.2164122928,5713810.06277881,5647246.3313349579,5680829.186459139,5714169.9911934873,5747261.1908192979,5780095.0618760586,5812663.708577957,5844959.0591546539,5876972.8621145422,5901531.2213352062,5918750.9099234687,5935663.1795289228,5952259.0208005067,5849516.0234740619,5866455.6195494765,5883050.5444467915,5899290.9645290347,5915166.829038702,5930667.8654898768,5945783.5749627193,5960503.2272982048,5974815.8561910447,5988710.2541785147,6002174.967523111,6015198.2909866348,6304907.0628007827,6310872.3073483063,6316359.4833604572,6330687.0638877908]
["Plus: Pre-Tax Salvage Value",null,{"$f":"C19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4022715]
["Less: Tax Depreciation",null,{"$f":"IF(C$2<=AnalysisPeriod,-C363-C393-C419-C445,0)","v":-7051395.1421035677},-11308242.15671951,-6835889.2213551365,-4150662.6361150094,-4145671.8700558846,-2131346.8364781346,-119419.96321450961,-119355.14807088462,-119484.77835813462,-119355.14807088462,-119484.77835813462,-708329.61677114747,-1061843.9282785552,-684770.638023137,-458734.07232948596,-417900.53184573597,-207571.97466356028,-37947.327677884619,-37947.327677884619,-37947.327677884619,-21743.541771634616,-5539.7558653846154,-5539.7558653846154,-709728.33317032084,-1132241.4795532825,-681560.79007812333,-411152.37639302784,-411152.37639302784,-208346.06612920624,-5539.7558653846154,-5539.7558653846154,-5539.7558653846154,-5539.7558653846154,-5539.7558653846154,-5539.7558653846154,-847480.41502681118,-1352644.8105236669,-813802.7886603541,-490497.57554236625,-487727.69760967395]
["Taxable Income Prior to Incentives",null,{"$f":"SUM(C220:C222)","v":-1713866.275636808},{"$f":"SUM(D220:D222)","v":-5935598.3584748572},-1428293.8394469302,1291715.1975575113,1331313.3685850897,3380064.7115393057,5426230.6130451439,5460340.8501014728,5494056.5675809449,5527824.858020192,5561120.4380541584,5005480.4460076625,4585402.4030564027,4996058.5484360019,5255435.9188640015,5329360.6589735616,5572523.0872124983,5774716.3809000719,5807011.7314767689,5839025.5344366571,5879787.6795635717,5913211.1540580839,5930123.4236635379,5242530.6876301859,4717274.5439207796,5184894.8294713534,5471898.1680537639,5488138.5881360071,5706820.7629094953,5925128.109624492,5940243.8190973345,5954963.47143282,5969276.1003256598,5983170.4983131299,5996635.2116577262,5167717.8759598238,4952262.2522771154,5497069.5186879523,5825861.9078180911,9865674.3662781157]
["Plus: IBI"]
[{"$f":"'Inputs & Results'!A54","v":"Fixed Amount ($)"}]
[{"$f":"'Inputs & Results'!A55","v":"Federal"},null,{"$f":"IF(IBIFedFixedStateTax=\"Yes\",C597,0)","v":0}]
[{"$f":"'Inputs & Results'!A56","v":"State"},null,{"$f":"IF(IBIStateFixedStateTax=\"Yes\",C598,0)","v":0}]
[{"$f":"'Inputs & Results'!A57","v":"Utility"},null,{"$f":"IF(IBIUtilityFixedStateTax=\"Yes\",C599,0)","v":0}]
[{"$f":"'Inputs & Results'!A58","v":"Other"},null,{"$f":"IF(IBIOtherFixedStateTax=\"Yes\",C600,0)","v":0}]
["Total",null,{"$f":"SUM(C226:C229)","v":0}]
[{"$f":"'Inputs & Results'!A59","v":"Percentage of Pre-Financing Costs"}]
[{"$f":"'Inputs & Results'!A60","v":"Federal"},null,{"$f":"IF(IBIFedPercentStateTax=\"Yes\",C603,0)","v":0}]
[{"$f":"'Inputs & Results'!A61","v":"State"},null,{"$f":"IF(IBIStatePercentStateTax=\"Yes\",C604,0)","v":0}]
[{"$f":"'Inputs & Results'!A62","v":"Utility"},null,{"$f":"IF(IBIUtilityPercentStateTax=\"Yes\",C605,0)","v":0}]
[{"$f":"'Inputs & Results'!A63","v":"Other"},null,{"$f":"IF(IBIOtherPercentStateTax=\"Yes\",C606,0)","v":0}]
["Total",null,{"$f":"SUM(C232:C235)","v":0}]
["Plus: CBI"]
[{"$f":"'Inputs & Results'!A65","v":"Federal"},null,{"$f":"IF(CBIFedStateTax=\"Yes\",C609,0)","v":0}]
[{"$f":"'Inputs & Results'!A66","v":"State"},null,{"$f":"IF(CBIStateStateTax=\"Yes\",C610,0)","v":0}]
[{"$f":"'Inputs & Results'!A67","v":"Utility"},null,{"$f":"IF(CBIUtilityStateTax=\"Yes\",C611,0)","v":0}]
[{"$f":"'Inputs & Results'!A68","v":"Other"},null,{"$f":"IF(CBIOtherStateTax=\"Yes\",C612,0)","v":0}]
["Total",null,{"$f":"SUM(C238:C241)","v":0}]
["Total Taxable Incentives",null,{"$f":"C230+C236+C242","v":0},{"$f":"D230+D236+D242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Taxable Income",null,{"$f":"C223+C243","v":-1713866.275636808},{"$f":"D223+D243","v":-5935598.3584748572},-1428293.8394469302,1291715.1975575113,1331313.3685850897,3380064.7115393057,5426230.6130451439,5460340.8501014728,5494056.5675809449,5527824.858020192,{"$f":"M223+M243","v":5561120.4380541584},{"$f":"N223+N243","v":5005480.4460076625},{"$f":"O223+O243","v":4585402.4030564027},{"$f":"P223+P243","v":4996058.5484360019},{"$f":"Q223+Q243","v":5255435.9188640015},{"$f":"R223+R243","v":5329360.6589735616},{"$f":"S223+S243","v":5572523.0872124983},{"$f":"T223+T243","v":5774716.3809000719},5807011.7314767689,{"$f":"V223+V243","v":5839025.5344366571},{"$f":"W223+W243","v":5879787.6795635717},{"$f":"X223+X243","v":5913211.1540580839},{"$f":"Y223+Y243","v":5930123.4236635379},{"$f":"Z223+Z243","v":5242530.6876301859},{"$f":"AA223+AA243","v":4717274.5439207796},{"$f":"AB223+AB243","v":5184894.8294713534},{"$f":"AC223+AC243","v":5471898.1680537639},5488138.5881360071,{"$f":"AE223+AE243","v":5706820.7629094953},{"$f":"AF223+AF243","v":5925128.109624492},{"$f":"AG223+AG243","v":5940243.8190973345},{"$f":"AH223+AH243","v":5954963.47143282},{"$f":"AI223+AI243","v":5969276.1003256598},{"$f":"AJ223+AJ243","v":5983170.4983131299},{"$f":"AK223+AK243","v":5996635.2116577262},{"$f":"AL223+AL243","v":5167717.8759598238},{"$f":"AM223+AM243","v":4952262.2522771154},{"$f":"AN223+AN243","v":5497069.5186879523},{"$f":"AO223+AO243","v":5825861.9078180911},{"$f":"AP223+AP243","v":9865674.3662781157}]
["State Tax Benefit/(Liability)",null,{"$f":"C244*-StateTax","v":94262.645160024447},326457.90971611714,78556.161169581159,-71044.335865663117,-73222.23527217994,-185903.55913466183,-298442.6837174829,-300318.746755581,-302173.11121695198,-304030.36719111056,-305861.62409297872,-275301.42453042144,-252197.13216810214,-274783.22016398009,-289048.97553752008,-293114.83624354587,-306488.76979668741,-317609.40094950394,-319385.64523122227,-321146.40439401614,-323388.32237599645,-325226.61347319459,-326156.78830149461,-288339.18781966023,-259450.09991564287,-285169.21562092443,-300954.39924295701,-301847.62234748038,-313875.14196002221,-325882.04602934705,-326713.41005035338,-327522.99092880508,-328310.18551791128,-329074.37740722217,-329814.93664117495,-284224.4831777903,-272374.42387524137,-302338.8235278374,-320422.40492999501,-542612.09014529642]
[]
["Tax Equity (Lessor) - Federal"]
["Lease Payment",null,{"$f":"C220","v":5337528.8664667597},5372643.7982446523,5407595.3819082063,5442377.8336725207,5476985.2386409743,5511411.5480174404,5545650.5762596531,5579695.9981723577,5613541.3459390793,5647180.0060910769,5680605.2164122928,5713810.06277881,5647246.3313349579,5680829.186459139,5714169.9911934873,5747261.1908192979,5780095.0618760586,5812663.708577957,5844959.0591546539,5876972.8621145422,5901531.2213352062,5918750.9099234687,5935663.1795289228,5952259.0208005067,5849516.0234740619,5866455.6195494765,5883050.5444467915,5899290.9645290347,5915166.829038702,5930667.8654898768,5945783.5749627193,5960503.2272982048,5974815.8561910447,5988710.2541785147,6002174.967523111,6015198.2909866348,6304907.0628007827,6310872.3073483063,6316359.4833604572,6330687.0638877908]
["Plus: Pre-Tax Salvage Value",null,{"$f":"C19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4022715]
["Less: Tax Depreciation",null,{"$f":"IF(C$2<=AnalysisPeriod,-C497-C528-C554-C580,0)","v":-7051395.1421035677},-11308242.15671951,-6835889.2213551365,-4150662.6361150094,-4145671.8700558846,-2131346.8364781346,-119419.96321450961,-119355.14807088462,-119484.77835813462,-119355.14807088462,-119484.77835813462,-708329.61677114747,-1061843.9282785552,-684770.638023137,-458734.07232948596,-417900.53184573597,-207571.97466356028,-37947.327677884619,-37947.327677884619,-37947.327677884619,-21743.541771634616,-5539.7558653846154,-5539.7558653846154,-709728.33317032084,-1132241.4795532825,-681560.79007812333,-411152.37639302784,-411152.37639302784,-208346.06612920624,-5539.7558653846154,-5539.7558653846154,-5539.7558653846154,-5539.7558653846154,-5539.7558653846154,-5539.7558653846154,-847480.41502681118,-1352644.8105236669,-813802.7886603541,-490497.57554236625,-487727.69760967395]
["State Tax Benefit/(Liability)",null,{"$f":"C245","v":94262.645160024447},326457.90971611714,78556.161169581159,-71044.335865663117,-73222.23527217994,-185903.55913466183,-298442.6837174829,-300318.746755581,-302173.11121695198,-304030.36719111056,-305861.62409297872,-275301.42453042144,-252197.13216810214,-274783.22016398009,-289048.97553752008,-293114.83624354587,-306488.76979668741,-317609.40094950394,-319385.64523122227,-321146.40439401614,-323388.32237599645,-325226.61347319459,-326156.78830149461,-288339.18781966023,-259450.09991564287,-285169.21562092443,-300954.39924295701,-301847.62234748038,-313875.14196002221,-325882.04602934705,-326713.41005035338,-327522.99092880508,-328310.18551791128,-329074.37740722217,-329814.93664117495,-284224.4831777903,-272374.42387524137,-302338.8235278374,-320422.40492999501,-542612.09014529642]
["State ITC",null,{"$f":"C157","v":0},{"$f":"D157","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]
["State PTC",null,{"$f":"C161","v":0},{"$f":"D161","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]
["Taxable Income Prior to Incentives",null,{"$f":"SUM(C248:C253)","v":-1619603.6304767835},{"$f":"SUM(D248:D253)","v":-5609140.44875874},-1349737.6782773491,1220670.8616918481,1258091.1333129099,3194161.1524046441,5127787.9293276612,5160022.1033458915,5191883.4563639928,5223794.4908290813,5255258.8139611799,4730179.0214772411,4333205.2708883006,4721275.3282720214,4966386.9433264816,5036245.822730016,5266034.3174158111,5457106.9799505677,5487626.0862455461,5517879.1300426405,5556399.3571875757,5587984.5405848892,5603966.635362043,4954191.4998105252,4457824.4440051364,4899725.6138504287,5170943.7688108068,5186290.9657885265,5392945.6209494732,5599246.063595145,5613530.4090469815,5627440.4805040145,5640965.914807749,5654096.1209059078,5666820.2750165509,4883493.3927820334,4679887.8284018738,5194730.6951601151,5505439.5028880965,9323062.2761328183]
["Plus: IBI"]
[{"$f":"'Inputs & Results'!A54","v":"Fixed Amount ($)"}]
[{"$f":"'Inputs & Results'!A55","v":"Federal"},null,{"$f":"IF(IBIFedFixedFedTax=\"Yes\",C597,0)","v":0}]
[{"$f":"'Inputs & Results'!A56","v":"State"},null,{"$f":"IF(IBIStateFixedFedTax=\"Yes\",C598,0)","v":0}]
[{"$f":"'Inputs & Results'!A57","v":"Utility"},null,{"$f":"IF(IBIUtilityFixedFedTax=\"Yes\",C599,0)","v":0}]
[{"$f":"'Inputs & Results'!A58","v":"Other"},null,{"$f":"IF(IBIOtherFixedFedTax=\"Yes\",C600,0)","v":0}]
["Total",null,{"$f":"SUM(C257:C260)","v":0}]
[{"$f":"'Inputs & Results'!A59","v":"Percentage of Pre-Financing Costs"}]
[{"$f":"'Inputs & Results'!A60","v":"Federal"},null,{"$f":"IF(IBIFedPercentFedTax=\"Yes\",C603,0)","v":0}]
[{"$f":"'Inputs & Results'!A61","v":"State"},null,{"$f":"IF(IBIStatePercentFedTax=\"Yes\",C604,0)","v":0}]
[{"$f":"'Inputs & Results'!A62","v":"Utility"},null,{"$f":"IF(IBIUtilityPercentFedTax=\"Yes\",C605,0)","v":0}]
[{"$f":"'Inputs & Results'!A63","v":"Other"},null,{"$f":"IF(IBIOtherPercentFedTax=\"Yes\",C606,0)","v":0}]
["Total",null,{"$f":"SUM(C263:C266)","v":0}]
[{"$f":"'Inputs & Results'!A64","v":"Capacity Based Incentive (CBI) ($/DC-Watt)"}]
[{"$f":"'Inputs & Results'!A65","v":"Federal"},null,{"$f":"IF(CBIFedFedTax=\"Yes\",C609,0)","v":0}]
[{"$f":"'Inputs & Results'!A66","v":"State"},null,{"$f":"IF(CBIStateFedTax=\"Yes\",C610,0)","v":0}]
[{"$f":"'Inputs & Results'!A67","v":"Utility"},null,{"$f":"IF(CBIUtilityFedTax=\"Yes\",C611,0)","v":0}]
[{"$f":"'Inputs & Results'!A68","v":"Other"},null,{"$f":"IF(CBIOtherFedTax=\"Yes\",C612,0)","v":0}]
["Total",null,{"$f":"SUM(C269:C272)","v":0}]
["Total Taxable Incentives",null,{"$f":"C261+C267+C273","v":0},{"$f":"D261+D267+D273","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]
["Total Taxable Income",null,{"$f":"C254+C274","v":-1619603.6304767835},{"$f":"D254+D274","v":-5609140.44875874},-1349737.6782773491,1220670.8616918481,1258091.1333129099,3194161.1524046441,5127787.9293276612,5160022.1033458915,5191883.4563639928,5223794.4908290813,5255258.8139611799,4730179.0214772411,4333205.2708883006,4721275.3282720214,4966386.9433264816,5036245.822730016,5266034.3174158111,5457106.9799505677,5487626.0862455461,5517879.1300426405,5556399.3571875757,5587984.5405848892,5603966.635362043,4954191.4998105252,4457824.4440051364,4899725.6138504287,5170943.7688108068,5186290.9657885265,5392945.6209494732,5599246.063595145,5613530.4090469815,5627440.4805040145,5640965.914807749,5654096.1209059078,5666820.2750165509,4883493.3927820334,4679887.8284018738,5194730.6951601151,5505439.5028880965,9323062.2761328183]
["Federal Tax Benefit/(Liability)",null,{"$f":"C275*-FedTax","v":566861.27066687413},1963199.1570655589,472408.18739707215,-427234.8015921468,-440331.89665951842,-1117956.4033416254,-1794725.7752646813,-1806007.7361710619,-1817159.2097273974,-1828328.0717901783,-1839340.5848864128,-1655562.6575170343,-1516621.8448109052,-1652446.3648952073,-1738235.4301642685,-1762686.0379555055,-1843112.0110955338,-1909987.4429826986,-1920669.130185941,-1931257.6955149241,-1944739.7750156512,-1955794.5892047111,-1961388.322376715,-1733967.0249336837,-1560238.5554017976,-1714903.9648476499,-1809830.3190837824,-1815201.8380259841,-1887530.9673323154,-1959736.1222583007,-1964735.6431664433,-1969604.1681764049,-1974338.0701827121,-1978933.6423170676,-1983387.0962557928,-1709222.6874737116,-1637960.7399406557,-1818155.7433060403,-1926903.8260108337,-3263071.796646486]
[]
["Taxes - Sponsor (Lessee)"]
["Sponsor (Lessee) - State"]
["PPA Revenue",{"$f":"B12","v":0},6747796.8781398069,6781198.4726865981,6814765.4051263984,6848498.4938817732,6882398.5614264896,6916466.4343055496,6950702.9431553623,6985108.9227239797,7019685.2118914668,7054432.6536903288,7089352.0953260968,7124444.3881979594,7159710.3879195405,7195150.9543397427,7230766.9515637252,7266559.2479739627,7302528.7162514366,7338676.2333968822,7375002.6807521963,7411508.9440219179,7448195.9132948276,7485064.4830656359,7522115.5522568133,7559350.0242404817,7596768.8068604758,7634372.812454436,7672162.9578760853,7710140.1645175684,7748305.3583319318,7786659.4698556755,7825203.4342314629,7863938.1912309052,7902864.6852775002,7941983.8654696234,7981296.6856036987,8020804.1041974369,8060507.0845132144,8100406.5945815556,8140503.6072247354,8180799.1000804948]
["Plus: Interest on Reserves (Non-Lease Payment Reserve)",{"$f":"B49","v":0},6776.1213953125007,11022.150933383791,15269.654512563315,19518.661851482586,23769.203290216774,28021.309803623877,32275.013014975622,36530.345209886385,40787.339350546878,45046.029090269272,49306.448788350688,53568.63352526207,6297.3531068967268,11403.279000766337,16511.079658844716,21620.793204951438,26732.458565163892,31846.115485115948,36961.804547676074,42079.567191013273,47199.445727059538,52446.878929518141,57696.515345723783,62948.400023769842,6586.0784493241936,12847.040886474646,19110.392523059818,25376.182339503135,31644.460353062212,37915.277640280299,44188.686359931598,50464.739776471564,56743.492284003289,63024.999430771604,69309.317944196475,75596.50575645786,8216.8143540193832,8370.7688711335886,8527.773976562974,8687.8926888390088]
["Plus: Interest on Lease Payment Reserve",{"$f":"B750","v":0},{"$f":"C750","v":54487.273845181517},{"$f":"D750","v":54487.273845181517},54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517]
["Less: Operating Expenses",{"$f":"-(B23+B27+B31+B39+B40)","v":0},-774413.87375000003,-768862.33513649995,-763479.25836394064,-758268.03984735277,-753232.14702389773,-748375.11987734796,-743700.57249589951,-739212.19466405339,-734913.7534893197,-730809.09506451734,-726902.14616645931,-723196.91599182587,-719697.49793105444,-716408.07138108672,-713332.90359783545,-710476.35158925212,-707842.8640498952,-705436.98333792144,-703263.34749544098,-701326.69231319777,-699631.8534405618,-712514.69072933728,-725649.3238749156,-739040.90123082767,-752694.67992276489,-766616.0282006755,-780810.42784255394,-795283.47661107732,-810040.89076425927,-825088.507621328,-840432.2881850499,-856078.31982176169,-872032.81900038943,-888302.13409176958,-904892.74822961341,-921811.28223448794,-939064.49760221504,-956659.29955812439,-974602.74017862557,-992902.02158160089]
["Less: Lease Payment",{"$f":"-B76","v":0},{"$f":"-C76","v":-5337528.8664667597},-5372643.7982446523,-5407595.3819082063,-5442377.8336725207,-5476985.2386409743,-5511411.5480174404,-5545650.5762596531,-5579695.9981723577,-5613541.3459390793,-5647180.0060910769,-5680605.2164122928,-5713810.06277881,-5647246.3313349579,-5680829.186459139,-5714169.9911934873,-5747261.1908192979,-5780095.0618760586,-5812663.708577957,-5844959.0591546539,-5876972.8621145422,-5901531.2213352062,-5918750.9099234687,-5935663.1795289228,-5952259.0208005067,-5849516.0234740619,-5866455.6195494765,-5883050.5444467915,-5899290.9645290347,-5915166.829038702,-5930667.8654898768,-5945783.5749627193,-5960503.2272982048,-5974815.8561910447,-5988710.2541785147,-6002174.967523111,-6015198.2909866348,-6304907.0628007827,-6310872.3073483063,-6316359.4833604572,-6330687.0638877908]
["Taxable Income Prior to Incentives",{"$f":"SUM(B280:B284)","v":0},{"$f":"SUM(C280:C284)","v":697117.533163541},{"$f":"SUM(D280:D284)","v":705201.76408401132},713447.69321199693,721858.55605856422,730437.65289701615,739188.35005956702,748114.08125996776,757218.34894263651,766504.72565879673,775976.8554701861,785638.45538087655,795493.31679776683,853551.18560560606,863804.24934546556,874262.4102764288,884929.77261554543,895810.52273582853,906908.93081130181,918229.35249495879,929776.23063037265,948719.55809130147,960733.03518753033,972986.83804387972,985485.77607809845,1055631.4557581544,1068635.4794359403,1081899.6519549815,1095429.1795621412,1109229.3727272153,1123305.6482299324,1137663.5312888073,1152308.657732592,1167246.7762152515,1182483.750475293,1198025.561640352,1213878.3105779542,879239.61230941769,895733.0303914398,912556.43150739651,920385.18114512321]
["Plus: PBI"]
[{"$f":"'Inputs & Results'!A72","v":"Federal"},0,{"$f":"IF(PBIFedStateTax=\"Yes\",C619,0)","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]
[{"$f":"'Inputs & Results'!A73","v":"State"},0,{"$f":"IF(PBIStateStateTax=\"Yes\",C623,0)","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]
[{"$f":"'Inputs & Results'!A74","v":"Utility"},0,{"$f":"IF(PBIUtilityStateTax=\"Yes\",C627,0)","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]
[{"$f":"'Inputs & Results'!A75","v":"Other"},0,{"$f":"IF(PBIOtherStateTax=\"Yes\",C631,0)","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]
["Total Taxable Incentives",{"$f":"SUM(B287:B290)","v":0},{"$f":"SUM(C287:C290)","v":0},{"$f":"SUM(D287:D290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM287:AM290)","v":0},{"$f":"SUM(AN287:AN290)","v":0},0,0]
["Total Taxable Income",{"$f":"B285+B291","v":0},{"$f":"C285+C291","v":697117.533163541},{"$f":"D285+D291","v":705201.76408401132},713447.69321199693,721858.55605856422,730437.65289701615,739188.35005956702,748114.08125996776,757218.34894263651,766504.72565879673,775976.8554701861,785638.45538087655,795493.31679776683,853551.18560560606,863804.24934546556,874262.4102764288,884929.77261554543,895810.52273582853,906908.93081130181,918229.35249495879,929776.23063037265,948719.55809130147,960733.03518753033,972986.83804387972,985485.77607809845,1055631.4557581544,1068635.4794359403,1081899.6519549815,1095429.1795621412,1109229.3727272153,1123305.6482299324,1137663.5312888073,1152308.657732592,1167246.7762152515,1182483.750475293,1198025.561640352,1213878.3105779542,879239.61230941769,895733.0303914398,912556.43150739651,920385.18114512321]
["State Tax Benefit/(Liability)",{"$f":"B292*-StateTax","v":0},{"$f":"C292*-StateTax","v":-38341.464323994755},-38786.09702462062,-39239.623126659833,-39702.220583221031,-40174.070909335889,-40655.359253276183,-41146.274469298231,-41647.009191845005,-42157.759911233821,-42678.727050860238,-43210.115045948209,-43752.132423877178,-46945.315208308333,-47509.233714000606,-48084.432565203584,-48671.137493855,-49269.578750470573,-49879.991194621602,-50502.614387222733,-51137.692684670496,-52179.57569502158,-52840.316935314171,-53514.276092413384,-54201.717684295414,-58059.730066698488,-58774.951368976712,-59504.48085752398,-60248.604875917765,-61007.615499996842,-61781.81065264628,-62571.4942208844,-63376.976175292555,-64198.572691838832,-65036.606276141116,-65891.405890219365,-66763.307081787483,-48358.178677017975,-49265.316671529188,-50190.603732906806,-50621.184962981773]
[]
["Sponsor (Lessee) - Federal"]
["PPA Revenue",{"$f":"B280","v":0},6747796.8781398069,{"$f":"D280","v":6781198.4726865981},6814765.4051263984,6848498.4938817732,6882398.5614264896,6916466.4343055496,6950702.9431553623,6985108.9227239797,7019685.2118914668,7054432.6536903288,7089352.0953260968,7124444.3881979594,7159710.3879195405,7195150.9543397427,7230766.9515637252,7266559.2479739627,7302528.7162514366,7338676.2333968822,7375002.6807521963,7411508.9440219179,7448195.9132948276,7485064.4830656359,7522115.5522568133,7559350.0242404817,7596768.8068604758,7634372.812454436,7672162.9578760853,7710140.1645175684,7748305.3583319318,7786659.4698556755,7825203.4342314629,7863938.1912309052,7902864.6852775002,7941983.8654696234,7981296.6856036987,8020804.1041974369,8060507.0845132144,8100406.5945815556,8140503.6072247354,8180799.1000804948]
["Plus: Interest on Reserves",0,6776.1213953125007,{"$f":"D281","v":11022.150933383791},15269.654512563315,19518.661851482586,23769.203290216774,28021.309803623877,32275.013014975622,36530.345209886385,40787.339350546878,45046.029090269272,49306.448788350688,53568.63352526207,6297.3531068967268,11403.279000766337,16511.079658844716,21620.793204951438,26732.458565163892,31846.115485115948,36961.804547676074,42079.567191013273,47199.445727059538,52446.878929518141,57696.515345723783,62948.400023769842,6586.0784493241936,12847.040886474646,19110.392523059818,25376.182339503135,31644.460353062212,37915.277640280299,44188.686359931598,50464.739776471564,56743.492284003289,63024.999430771604,69309.317944196475,75596.50575645786,8216.8143540193832,8370.7688711335886,8527.773976562974,8687.8926888390088]
["Plus: Interest on Lease Payment Reserve",0,54487.273845181517,{"$f":"D282","v":54487.273845181517},54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517,54487.273845181517]
["Less: Operating Expenses",{"$f":"B283","v":0},{"$f":"C283","v":-774413.87375000003},{"$f":"D283","v":-768862.33513649995},-763479.25836394064,-758268.03984735277,-753232.14702389773,-748375.11987734796,-743700.57249589951,-739212.19466405339,-734913.7534893197,-730809.09506451734,-726902.14616645931,-723196.91599182587,-719697.49793105444,-716408.07138108672,-713332.90359783545,-710476.35158925212,-707842.8640498952,-705436.98333792144,-703263.34749544098,-701326.69231319777,-699631.8534405618,-712514.69072933728,-725649.3238749156,-739040.90123082767,-752694.67992276489,-766616.0282006755,-780810.42784255394,-795283.47661107732,-810040.89076425927,-825088.507621328,-840432.2881850499,-856078.31982176169,-872032.81900038943,-888302.13409176958,-904892.74822961341,-921811.28223448794,-939064.49760221504,-956659.29955812439,-974602.74017862557,-992902.02158160089]
["Less: Lease Payment",0,-5337528.8664667597,{"$f":"D284","v":-5372643.7982446523},-5407595.3819082063,-5442377.8336725207,-5476985.2386409743,-5511411.5480174404,-5545650.5762596531,-5579695.9981723577,-5613541.3459390793,-5647180.0060910769,-5680605.2164122928,-5713810.06277881,-5647246.3313349579,-5680829.186459139,-5714169.9911934873,-5747261.1908192979,-5780095.0618760586,-5812663.708577957,-5844959.0591546539,-5876972.8621145422,-5901531.2213352062,-5918750.9099234687,-5935663.1795289228,-5952259.0208005067,-5849516.0234740619,-5866455.6195494765,-5883050.5444467915,-5899290.9645290347,-5915166.829038702,-5930667.8654898768,-5945783.5749627193,-5960503.2272982048,-5974815.8561910447,-5988710.2541785147,-6002174.967523111,-6015198.2909866348,-6304907.0628007827,-6310872.3073483063,-6316359.4833604572,-6330687.0638877908]
["State Tax Benefit/(Liability)",{"$f":"B293","v":0},{"$f":"C293","v":-38341.464323994755},{"$f":"D293","v":-38786.09702462062},-39239.623126659833,-39702.220583221031,-40174.070909335889,-40655.359253276183,-41146.274469298231,-41647.009191845005,-42157.759911233821,-42678.727050860238,-43210.115045948209,-43752.132423877178,-46945.315208308333,-47509.233714000606,-48084.432565203584,-48671.137493855,-49269.578750470573,-49879.991194621602,-50502.614387222733,-51137.692684670496,-52179.57569502158,-52840.316935314171,-53514.276092413384,-54201.717684295414,-58059.730066698488,-58774.951368976712,-59504.48085752398,-60248.604875917765,-61007.615499996842,-61781.81065264628,-62571.4942208844,-63376.976175292555,-64198.572691838832,-65036.606276141116,-65891.405890219365,-66763.307081787483,-48358.178677017975,-49265.316671529188,-50190.603732906806,-50621.184962981773]
["Taxable Income Prior to Incentives",{"$f":"SUM(B296:B301)","v":0},{"$f":"SUM(C296:C301)","v":658776.06883954629},{"$f":"SUM(D296:D301)","v":666415.66705939069},674208.07008533715,682156.33547534316,690263.58198768029,698532.99080629088,706967.80679066957,715571.33975079155,724346.96574756294,733298.12841932592,742428.34033492836,751741.1843738897,806605.87039729778,816295.01563146501,826177.97771122516,836258.63512169046,846540.943985358,857028.93961668015,867726.73810773611,878638.53794570221,896539.98239627993,907892.71825221612,919472.56195146637,931284.05839380308,997571.72569145588,1009860.5280669635,1022395.1710974575,1035180.5746862234,1048221.7572272185,1061523.8375772862,1075092.0370679228,1088931.6815572993,1103048.2035234128,1117447.144199152,1132134.1557501326,1147115.0034961668,830881.43363239965,846467.71371991059,862365.82777448976,869763.99618214148]
["Plus: PBI"]
[{"$f":"'Inputs & Results'!A72","v":"Federal"},0,{"$f":"IF(PBIFedFedTax=\"Yes\",C619,0)","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]
[{"$f":"'Inputs & Results'!A73","v":"State"},0,{"$f":"IF(PBIStateFedTax=\"Yes\",C623,0)","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]
[{"$f":"'Inputs & Results'!A74","v":"Utility"},0,{"$f":"IF(PBIUtilityFedTax=\"Yes\",C627,0)","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]
[{"$f":"'Inputs & Results'!A75","v":"Other"},0,{"$f":"IF(PBIOtherFedTax=\"Yes\",C631,0)","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]
["Total",{"$f":"SUM(B304:B307)","v":0},{"$f":"SUM(C304:C307)","v":0},{"$f":"SUM(D304:D307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM304:AM307)","v":0},{"$f":"SUM(AN304:AN307)","v":0},0,0]
["Total Taxable Incentives",{"$f":"B302+B308","v":0},{"$f":"C302+C308","v":658776.06883954629},{"$f":"D302+D308","v":666415.66705939069},674208.07008533715,682156.33547534316,690263.58198768029,698532.99080629088,706967.80679066957,715571.33975079155,724346.96574756294,733298.12841932592,742428.34033492836,751741.1843738897,806605.87039729778,816295.01563146501,826177.97771122516,836258.63512169046,846540.943985358,857028.93961668015,867726.73810773611,878638.53794570221,896539.98239627993,907892.71825221612,919472.56195146637,931284.05839380308,997571.72569145588,1009860.5280669635,1022395.1710974575,1035180.5746862234,1048221.7572272185,1061523.8375772862,1075092.0370679228,1088931.6815572993,1103048.2035234128,1117447.144199152,1132134.1557501326,1147115.0034961668,830881.43363239965,846467.71371991059,862365.82777448976,869763.99618214148]
["Federal Tax Benefit/(Liability)",{"$f":"B309*-FedTax","v":0},{"$f":"C309*-FedTax","v":-230571.62409384118},-233245.48347078671,-235972.824529868,-238754.71741637008,-241592.25369568809,-244486.5467822018,-247438.73237673432,-250449.96891277703,-253521.438011647,-256654.34494676406,-259849.9191172249,-263109.41453086137,-282312.05463905423,-285703.25547101273,-289162.29219892877,-292690.52229259163,-296289.33039487526,-299960.12886583805,-303704.35833770764,-307523.48828099575,-313788.99383869796,-317762.4513882756,-321815.39668301318,-325949.42043783108,-349150.10399200954,-353451.18482343724,-357838.30988411012,-362313.20114017819,-366877.61502952647,-371533.34315205016,-376282.21297377296,-381126.08854505472,-386066.87123319448,-391106.50046970317,-396246.95451254642,-401490.25122365833,-290808.50177133986,-296263.6998019687,-301828.03972107137,-304417.39866374951]
[]
["Depreciation & ITC"]
["State Depreciation & ITC"]
["Summary",null,null,null,null,null,"ITC as % of Project Cost",null,null,null,"ITC as Fixed Amount"]
[null,"% of Total Depreciable Basis","Gross Amount Allocated","Reduction: IBI","Reduction: CBI","Depreciable Basis Prior to ITC","ITC Qualifying Costs","% of ITC Qualifying Costs","ITC Amount","ITC Basis Disallowance","Amount","ITC Basis Disallowance","ITC Reduction: State","ITC Reduction: Federal","Depreciable Basis After ITC Reduction","First Year Bonus Depreciation","Depreciable Basis After Bonus Reduction"]
[{"$f":"'Inputs & Results'!A245","v":"5-yr MACRS"},{"$f":"C316/$C$323","v":0.95},{"$f":"'Inputs & Results'!D254","v":41049590.962499999},{"$f":"IF(StateBasisReduction=\"5-Yr MACRS\",D323,$B316*D$323)","v":0},{"$f":"IF(StateBasisReduction=\"5-Yr MACRS\",E323,$B316*E$323)","v":0},{"$f":"C316-D316-E316","v":41049590.962499999},{"$f":"IF('Inputs & Results'!B284=\"Yes\",F316,0)","v":41049590.962499999},{"$f":"IF($G$323=0,0,G316/$G$323)","v":1},{"$f":"$I$323*H316","v":0},{"$f":"I316*0.5","v":0},{"$f":"H316*$K$323","v":0},{"$f":"K316*0.5","v":0},{"$f":"IF(ITCStateFixedStateDeprec=\"Yes\",L316,0)+IF(ITCStatePercentStateDeprec=\"Yes\",J316,0)","v":0},{"$f":"IF(ITCFedFixedStateDeprec=\"Yes\",L450,0)+IF(ITCFedPercentStateDeprec=\"Yes\",J450,0)","v":6157438.6443749992},{"$f":"F316-M316-N316","v":34892152.318125002},{"$f":"IF('Inputs & Results'!B266=\"Yes\",O316*StateBonusDeprec,0)","v":0},{"$f":"O316-P316","v":34892152.318125002}]
[{"$f":"'Inputs & Results'!A246","v":"15-yr MACRS"},1.5000000000000001E-2,{"$f":"'Inputs & Results'!D255","v":648151.43625000003},{"$f":"IF(StateBasisReduction=\"5-Yr MACRS\",0,$B317*D$323)","v":0},0,{"$f":"C317-D317-E317","v":648151.43625000003},{"$f":"IF('Inputs & Results'!B285=\"Yes\",F317,0)","v":0},{"$f":"IF($G$323=0,0,G317/$G$323)","v":0},0,{"$f":"I317*0.5","v":0},0,{"$f":"K317*0.5","v":0},0,0,648151.43625000003,{"$f":"IF('Inputs & Results'!B267=\"Yes\",O317*StateBonusDeprec,0)","v":0},{"$f":"O317-P317","v":648151.43625000003}]
[{"$f":"'Inputs & Results'!A247","v":"5-yr SL"},0,{"$f":"'Inputs & Results'!D256","v":0},0,0,0,{"$f":"IF('Inputs & Results'!B286=\"Yes\",F318,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF('Inputs & Results'!B268=\"Yes\",O318*StateBonusDeprec,0)","v":0},0]
[{"$f":"'Inputs & Results'!A248","v":"15-yr SL"},1.5000000000000001E-2,{"$f":"'Inputs & Results'!D257","v":648151.43625000003},0,0,648151.43625000003,{"$f":"IF('Inputs & Results'!B287=\"Yes\",F319,0)","v":0},0,0,0,0,0,0,0,648151.43625000003,{"$f":"IF('Inputs & Results'!B269=\"Yes\",O319*StateBonusDeprec,0)","v":0},648151.43625000003]
[{"$f":"'Inputs & Results'!A249","v":"20-yr SL"},1.5000000000000001E-2,{"$f":"'Inputs & Results'!D258","v":648151.43625000003},0,0,648151.43625000003,{"$f":"IF('Inputs & Results'!B288=\"Yes\",F320,0)","v":0},0,0,0,0,0,0,0,648151.43625000003,{"$f":"IF('Inputs & Results'!B270=\"Yes\",O320*StateBonusDeprec,0)","v":0},648151.43625000003]
[{"$f":"'Inputs & Results'!A250","v":"39-yr SL"},5.0000000000000001E-3,{"$f":"'Inputs & Results'!D259","v":216050.47875000001},0,0,216050.47875000001,{"$f":"IF('Inputs & Results'!B289=\"Yes\",F321,0)","v":0},0,0,0,0,0,0,0,216050.47875000001,{"$f":"IF('Inputs & Results'!B271=\"Yes\",O321*StateBonusDeprec,0)","v":0},216050.47875000001]
["Non-Depreciable "]
[null,{"$f":"SUM(B316:B322)","v":1},{"$f":"SUM(C316:C322)","v":43210095.75},{"$f":"B332+B338","v":0},{"$f":"B344","v":0},{"$f":"SUM(F316:F322)","v":43210095.75},{"$f":"SUM(G316:G322)","v":41049590.962499999},{"$f":"SUM(H316:H322)","v":1},{"$f":"MIN(ITCStateMax,ITCStatePercent*G323)","v":0},{"$f":"SUM(J316:J322)","v":0},{"$f":"ITCStateFixed","v":0},{"$f":"SUM(L316:L322)","v":0},0,6157438.6443749992,37052657.105625004,0,37052657.105625004]
[]
["Depreciable Basis Incentive Reductions"]
[{"$f":"A595","v":"Investment Based Incentive (IBI)"}]
[{"$f":"A596","v":"Fixed Amount ($)"}]
["Federal",{"$f":"IF(IBIFedFixedStateDeprec=\"Yes\",IBIFedFixed,0)","v":0}]
["State",{"$f":"IF(IBIStateFixedStateDeprec=\"Yes\",IBIStateFixed,0)","v":0}]
["Utility",{"$f":"IF(IBIUtilityFixedStateDeprec=\"Yes\",IBIUtilityFixed,0)","v":0}]
["Other",{"$f":"IF(IBIOtherFixedStateDeprec=\"Yes\",IBIOtherFixed,0)","v":0}]
["Total",{"$f":"SUM(B328:B331)","v":0}]
["Percentage of Pre-Financing Costs"]
["Federal",{"$f":"IF(IBIFedPercentStateDeprec=\"Yes\",IBIFedPercent,0)","v":0}]
[{"$f":"A604","v":"State"},{"$f":"IF(IBIStatePercentStateDeprec=\"Yes\",IBIStatePercent,0)","v":0}]
["Utility",{"$f":"IF(IBIUtilityPercentStateDeprec=\"Yes\",IBIUtilityPercent,0)","v":0}]
["Other",{"$f":"IF(IBIOtherPercentStateDeprec=\"Yes\",IBIOtherPercent,0)","v":0}]
["Total",{"$f":"SUM(B334:B337)","v":0}]
["Capacity Based Incentive (CBI)"]
["Federal",{"$f":"IF(CBIFedStateDeprec=\"Yes\",CBIFed,0)","v":0}]
[{"$f":"A610","v":"State"},{"$f":"IF(CBIStateStateDeprec=\"Yes\",CBIState,0)","v":0}]
["Utility",{"$f":"IF(CBIUtilityStateDeprec=\"Yes\",CBIUtility,0)","v":0}]
["Other",{"$f":"IF(CBIOtherStateDeprec=\"Yes\",CBIOther,0)","v":0}]
[{"$f":"A613","v":"Total"},{"$f":"SUM(B340:B343)","v":0}]
["Total Basis Reduction",{"$f":"B332+B338+B344","v":0}]
[]
["State Depreciation Amounts"]
["Applicable %"]
[{"$f":"A316","v":"5-yr MACRS"},{"$f":"SUM(C349:AP349)","v":0.99999999999999989},{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0.2},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0.32},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0.192},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0.1152},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0.1152},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":5.7599999999999998E-2},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0}]
[{"$f":"A317","v":"15-yr MACRS"},{"$f":"SUM(C350:AP350)","v":1.0000000000000002},{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0.05},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":9.5000000000000001E-2},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":8.5500000000000007E-2},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":7.6999999999999999E-2},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":6.93E-2},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":6.2300000000000001E-2},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.8999999999999997E-2},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.8999999999999997E-2},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.91E-2},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.8999999999999997E-2},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.91E-2},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.8999999999999997E-2},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.91E-2},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.8999999999999997E-2},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.91E-2},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":2.9499999999999998E-2},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0}]
["5-yr SL",0.99999999999999989,{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.1},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.2},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.2},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.2},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.2},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.1},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0}]
["15-yr SL",0.99999999999999989,{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":3.3300000000000003E-2},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6600000000000006E-2},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6600000000000006E-2},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6600000000000006E-2},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6600000000000006E-2},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":3.3300000000000003E-2},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0}]
["20-yr SL",1.0000000000000002,{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":2.5000000000000001E-2},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":2.5000000000000001E-2},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0}]
["39-yr SL",1.0000000000000004,{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":1.2820512820512799E-2},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":1.2820512820512799E-2}]
["Amount"]
[{"$f":"A349","v":"5-yr MACRS"},{"$f":"SUM(C356:AP356)","v":34892152.318125002},{"$f":"C349*$Q316","v":6978430.4636250008},11165488.741800001,6699293.2450800007,4019575.9470480001,4019575.9470480001,2009787.973524,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A350","v":"15-yr MACRS"},{"$f":"SUM(C357:AP357)","v":648151.43625000003},{"$f":"C350*$Q317","v":32407.571812500002},61574.386443750001,55416.947799375004,49907.660591250002,44916.894532124999,40379.834478375,38240.934738750002,38240.934738750002,38305.749882374999,38240.934738750002,38305.749882374999,38240.934738750002,38305.749882374999,38240.934738750002,38305.749882374999,19120.467369375001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["5-yr SL",0,{"$f":"C351*$Q318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["15-yr SL",648151.43624999991,{"$f":"C352*$Q319","v":21583.442827125004},43231.700797874997,43231.700797874997,43231.700797874997,43231.700797874997,43231.700797874997,43231.700797874997,43166.885654250007,43231.700797874997,43166.885654250007,43231.700797874997,43166.885654250007,43231.700797874997,43166.885654250007,43231.700797874997,21583.442827125004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["20-yr SL",648151.43625000014,{"$f":"C353*$Q320","v":16203.785906250001},32407.571812500002,32407.571812500002,32407.571812500002,32407.571812500002,32407.571812500002,32407.571812500002,32407.571812500002,32407.571812500002,32407.571812500002,32407.571812500002,32407.571812500002,32407.571812500002,32407.571812500002,32407.571812500002,32407.571812500002,32407.571812500002,32407.571812500002,32407.571812500002,32407.571812500002,16203.785906250001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["39-yr SL",216050.4787500001,{"$f":"C354*$Q321","v":2769.8779326923031},5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,2769.8779326923031]
["First Year Bonus Depreciation",0,{"$f":"P323","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]
[null,37052657.105625041,{"$f":"SUM(C356:C362)","v":7051395.1421035677},{"$f":"SUM(D356:D362)","v":11308242.15671951},6835889.2213551365,4150662.6361150094,4145671.8700558846,2131346.8364781346,119419.96321450961,119355.14807088462,119484.77835813462,119355.14807088462,119484.77835813462,119355.14807088462,119484.77835813462,119355.14807088462,119484.77835813462,78651.23787438462,37947.327677884619,37947.327677884619,37947.327677884619,37947.327677884619,21743.541771634616,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,2769.8779326923031]
[]
["Major Equipment Replacement Depreciation"]
["Depreciation Schedule Selected",{"$f":"MMStateTaxTreatment","v":"5-yr MACRS"}]
["Year",{"$f":"B2","v":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]
["Depreciation Percent",0,{"$f":"IF($B$366=$A349,C349,0)+IF($B$366=$A350,C350,0)+IF($B$366=$A351,C351,0)+IF($B$366=$A352,C352,0)+IF($B$366=$A353,C353,0)+IF($B$366=$A354,C354,0)","v":0.2},0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Major Equipment Replacement 1"]
["Timing"]
[1,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C656:C656)>0,B372+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C656:D656)>0,C372+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C656:E656)>0,D372+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C656:F656)>0,E372+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C656:G656)>0,F372+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C656:H656)>0,G372+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C656:I656)>0,H372+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C656:J656)>0,I372+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C656:K656)>0,J372+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C656:L656)>0,K372+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C656:M656)>0,L372+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C656:N656)>0,M372+1,0),0)","v":1},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C656:O656)>0,N372+1,0),0)","v":2},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C656:P656)>0,O372+1,0),0)","v":3},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C656:Q656)>0,P372+1,0),0)","v":4},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C656:R656)>0,Q372+1,0),0)","v":5},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C656:S656)>0,R372+1,0),0)","v":6},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C656:T656)>0,S372+1,0),0)","v":7},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C656:U656)>0,T372+1,0),0)","v":8},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C656:V656)>0,U372+1,0),0)","v":9},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C656:W656)>0,V372+1,0),0)","v":10},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C656:X656)>0,W372+1,0),0)","v":11},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C656:Y656)>0,X372+1,0),0)","v":12},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C656:Z656)>0,Y372+1,0),0)","v":13},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C656:AA656)>0,Z372+1,0),0)","v":14},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C656:AB656)>0,AA372+1,0),0)","v":15},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C656:AC656)>0,AB372+1,0),0)","v":16},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C656:AD656)>0,AC372+1,0),0)","v":17},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C656:AE656)>0,AD372+1,0),0)","v":18},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C656:AF656)>0,AE372+1,0),0)","v":19},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C656:AG656)>0,AF372+1,0),0)","v":20},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C656:AH656)>0,AG372+1,0),0)","v":21},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C656:AI656)>0,AH372+1,0),0)","v":22},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C656:AJ656)>0,AI372+1,0),0)","v":23},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C656:AK656)>0,AJ372+1,0),0)","v":24},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C656:AL656)>0,AK372+1,0),0)","v":25},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C656:AM656)>0,AL372+1,0),0)","v":26},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C656:AN656)>0,AM372+1,0),0)","v":27},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C656:AO656)>0,AN372+1,0),0)","v":28},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C656:AP656)>0,AO372+1,0),0)","v":29}]
[{"$f":"A372+1","v":2},null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C657:C657)>0,B373+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C657:D657)>0,C373+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C657:E657)>0,D373+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C657:F657)>0,E373+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C657:G657)>0,F373+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C657:H657)>0,G373+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C657:I657)>0,H373+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C657:J657)>0,I373+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C657:K657)>0,J373+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C657:L657)>0,K373+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C657:M657)>0,L373+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C657:N657)>0,M373+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C657:O657)>0,N373+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C657:P657)>0,O373+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C657:Q657)>0,P373+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C657:R657)>0,Q373+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C657:S657)>0,R373+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C657:T657)>0,S373+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C657:U657)>0,T373+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C657:V657)>0,U373+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C657:W657)>0,V373+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C657:X657)>0,W373+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C657:Y657)>0,X373+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C657:Z657)>0,Y373+1,0),0)","v":1},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C657:AA657)>0,Z373+1,0),0)","v":2},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C657:AB657)>0,AA373+1,0),0)","v":3},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C657:AC657)>0,AB373+1,0),0)","v":4},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C657:AD657)>0,AC373+1,0),0)","v":5},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C657:AE657)>0,AD373+1,0),0)","v":6},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C657:AF657)>0,AE373+1,0),0)","v":7},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C657:AG657)>0,AF373+1,0),0)","v":8},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C657:AH657)>0,AG373+1,0),0)","v":9},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C657:AI657)>0,AH373+1,0),0)","v":10},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C657:AJ657)>0,AI373+1,0),0)","v":11},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C657:AK657)>0,AJ373+1,0),0)","v":12},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C657:AL657)>0,AK373+1,0),0)","v":13},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C657:AM657)>0,AL373+1,0),0)","v":14},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C657:AN657)>0,AM373+1,0),0)","v":15},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C657:AO657)>0,AN373+1,0),0)","v":16},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C657:AP657)>0,AO373+1,0),0)","v":17}]
[{"$f":"A373+1","v":3},null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C658:C658)>0,B374+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C658:D658)>0,C374+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C658:E658)>0,D374+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C658:F658)>0,E374+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C658:G658)>0,F374+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C658:H658)>0,G374+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C658:I658)>0,H374+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C658:J658)>0,I374+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C658:K658)>0,J374+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C658:L658)>0,K374+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C658:M658)>0,L374+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C658:N658)>0,M374+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C658:O658)>0,N374+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C658:P658)>0,O374+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C658:Q658)>0,P374+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C658:R658)>0,Q374+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C658:S658)>0,R374+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C658:T658)>0,S374+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C658:U658)>0,T374+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C658:V658)>0,U374+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C658:W658)>0,V374+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C658:X658)>0,W374+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C658:Y658)>0,X374+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C658:Z658)>0,Y374+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C658:AA658)>0,Z374+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C658:AB658)>0,AA374+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C658:AC658)>0,AB374+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C658:AD658)>0,AC374+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C658:AE658)>0,AD374+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C658:AF658)>0,AE374+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C658:AG658)>0,AF374+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C658:AH658)>0,AG374+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C658:AI658)>0,AH374+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C658:AJ658)>0,AI374+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C658:AK658)>0,AJ374+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C658:AL658)>0,AK374+1,0),0)","v":1},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C658:AM658)>0,AL374+1,0),0)","v":2},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C658:AN658)>0,AM374+1,0),0)","v":3},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C658:AO658)>0,AN374+1,0),0)","v":4},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C658:AP658)>0,AO374+1,0),0)","v":5}]
[4,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C659:C659)>0,B375+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C659:D659)>0,C375+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C659:E659)>0,D375+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C659:F659)>0,E375+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C659:G659)>0,F375+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C659:H659)>0,G375+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C659:I659)>0,H375+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C659:J659)>0,I375+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C659:K659)>0,J375+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C659:L659)>0,K375+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C659:M659)>0,L375+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C659:N659)>0,M375+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C659:O659)>0,N375+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C659:P659)>0,O375+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C659:Q659)>0,P375+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C659:R659)>0,Q375+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C659:S659)>0,R375+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C659:T659)>0,S375+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C659:U659)>0,T375+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C659:V659)>0,U375+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C659:W659)>0,V375+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C659:X659)>0,W375+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C659:Y659)>0,X375+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C659:Z659)>0,Y375+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C659:AA659)>0,Z375+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C659:AB659)>0,AA375+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C659:AC659)>0,AB375+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C659:AD659)>0,AC375+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C659:AE659)>0,AD375+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C659:AF659)>0,AE375+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C659:AG659)>0,AF375+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C659:AH659)>0,AG375+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C659:AI659)>0,AH375+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C659:AJ659)>0,AI375+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C659:AK659)>0,AJ375+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C659:AL659)>0,AK375+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C659:AM659)>0,AL375+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C659:AN659)>0,AM375+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C659:AO659)>0,AN375+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C659:AP659)>0,AO375+1,0),0)","v":0}]
[5,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C660:C660)>0,B376+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C660:D660)>0,C376+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C660:E660)>0,D376+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C660:F660)>0,E376+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C660:G660)>0,F376+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C660:H660)>0,G376+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C660:I660)>0,H376+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C660:J660)>0,I376+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C660:K660)>0,J376+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C660:L660)>0,K376+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C660:M660)>0,L376+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C660:N660)>0,M376+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C660:O660)>0,N376+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C660:P660)>0,O376+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C660:Q660)>0,P376+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C660:R660)>0,Q376+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C660:S660)>0,R376+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C660:T660)>0,S376+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C660:U660)>0,T376+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C660:V660)>0,U376+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C660:W660)>0,V376+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C660:X660)>0,W376+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C660:Y660)>0,X376+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C660:Z660)>0,Y376+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C660:AA660)>0,Z376+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C660:AB660)>0,AA376+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C660:AC660)>0,AB376+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C660:AD660)>0,AC376+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C660:AE660)>0,AD376+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C660:AF660)>0,AE376+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C660:AG660)>0,AF376+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C660:AH660)>0,AG376+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C660:AI660)>0,AH376+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C660:AJ660)>0,AI376+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C660:AK660)>0,AJ376+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C660:AL660)>0,AK376+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C660:AM660)>0,AL376+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C660:AN660)>0,AM376+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C660:AO660)>0,AN376+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C660:AP660)>0,AO376+1,0),0)","v":0}]
[6,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C661:C661)>0,B377+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C661:D661)>0,C377+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C661:E661)>0,D377+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C661:F661)>0,E377+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C661:G661)>0,F377+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C661:H661)>0,G377+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C661:I661)>0,H377+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C661:J661)>0,I377+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C661:K661)>0,J377+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C661:L661)>0,K377+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C661:M661)>0,L377+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C661:N661)>0,M377+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C661:O661)>0,N377+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C661:P661)>0,O377+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C661:Q661)>0,P377+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C661:R661)>0,Q377+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C661:S661)>0,R377+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C661:T661)>0,S377+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C661:U661)>0,T377+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C661:V661)>0,U377+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C661:W661)>0,V377+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C661:X661)>0,W377+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C661:Y661)>0,X377+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C661:Z661)>0,Y377+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C661:AA661)>0,Z377+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C661:AB661)>0,AA377+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C661:AC661)>0,AB377+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C661:AD661)>0,AC377+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C661:AE661)>0,AD377+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C661:AF661)>0,AE377+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C661:AG661)>0,AF377+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C661:AH661)>0,AG377+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C661:AI661)>0,AH377+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C661:AJ661)>0,AI377+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C661:AK661)>0,AJ377+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C661:AL661)>0,AK377+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C661:AM661)>0,AL377+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C661:AN661)>0,AM377+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C661:AO661)>0,AN377+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C661:AP661)>0,AO377+1,0),0)","v":0}]
[7,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C662:C662)>0,B378+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C662:D662)>0,C378+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C662:E662)>0,D378+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C662:F662)>0,E378+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C662:G662)>0,F378+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C662:H662)>0,G378+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C662:I662)>0,H378+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C662:J662)>0,I378+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C662:K662)>0,J378+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C662:L662)>0,K378+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C662:M662)>0,L378+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C662:N662)>0,M378+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C662:O662)>0,N378+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C662:P662)>0,O378+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C662:Q662)>0,P378+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C662:R662)>0,Q378+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C662:S662)>0,R378+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C662:T662)>0,S378+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C662:U662)>0,T378+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C662:V662)>0,U378+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C662:W662)>0,V378+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C662:X662)>0,W378+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C662:Y662)>0,X378+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C662:Z662)>0,Y378+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C662:AA662)>0,Z378+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C662:AB662)>0,AA378+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C662:AC662)>0,AB378+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C662:AD662)>0,AC378+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C662:AE662)>0,AD378+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C662:AF662)>0,AE378+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C662:AG662)>0,AF378+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C662:AH662)>0,AG378+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C662:AI662)>0,AH378+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C662:AJ662)>0,AI378+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C662:AK662)>0,AJ378+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C662:AL662)>0,AK378+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C662:AM662)>0,AL378+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C662:AN662)>0,AM378+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C662:AO662)>0,AN378+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C662:AP662)>0,AO378+1,0),0)","v":0}]
[8,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C663:C663)>0,B379+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C663:D663)>0,C379+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C663:E663)>0,D379+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C663:F663)>0,E379+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C663:G663)>0,F379+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C663:H663)>0,G379+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C663:I663)>0,H379+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C663:J663)>0,I379+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C663:K663)>0,J379+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C663:L663)>0,K379+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C663:M663)>0,L379+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C663:N663)>0,M379+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C663:O663)>0,N379+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C663:P663)>0,O379+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C663:Q663)>0,P379+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C663:R663)>0,Q379+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C663:S663)>0,R379+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C663:T663)>0,S379+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C663:U663)>0,T379+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C663:V663)>0,U379+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C663:W663)>0,V379+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C663:X663)>0,W379+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C663:Y663)>0,X379+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C663:Z663)>0,Y379+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C663:AA663)>0,Z379+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C663:AB663)>0,AA379+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C663:AC663)>0,AB379+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C663:AD663)>0,AC379+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C663:AE663)>0,AD379+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C663:AF663)>0,AE379+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C663:AG663)>0,AF379+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C663:AH663)>0,AG379+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C663:AI663)>0,AH379+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C663:AJ663)>0,AI379+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C663:AK663)>0,AJ379+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C663:AL663)>0,AK379+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C663:AM663)>0,AL379+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C663:AN663)>0,AM379+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C663:AO663)>0,AN379+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C663:AP663)>0,AO379+1,0),0)","v":0}]
[{"$f":"A379+1","v":9},null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C664:C664)>0,B380+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C664:D664)>0,C380+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C664:E664)>0,D380+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C664:F664)>0,E380+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C664:G664)>0,F380+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C664:H664)>0,G380+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C664:I664)>0,H380+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C664:J664)>0,I380+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C664:K664)>0,J380+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C664:L664)>0,K380+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C664:M664)>0,L380+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C664:N664)>0,M380+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C664:O664)>0,N380+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C664:P664)>0,O380+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C664:Q664)>0,P380+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C664:R664)>0,Q380+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C664:S664)>0,R380+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C664:T664)>0,S380+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C664:U664)>0,T380+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C664:V664)>0,U380+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C664:W664)>0,V380+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C664:X664)>0,W380+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C664:Y664)>0,X380+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C664:Z664)>0,Y380+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C664:AA664)>0,Z380+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C664:AB664)>0,AA380+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C664:AC664)>0,AB380+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C664:AD664)>0,AC380+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C664:AE664)>0,AD380+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C664:AF664)>0,AE380+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C664:AG664)>0,AF380+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C664:AH664)>0,AG380+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C664:AI664)>0,AH380+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C664:AJ664)>0,AI380+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C664:AK664)>0,AJ380+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C664:AL664)>0,AK380+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C664:AM664)>0,AL380+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C664:AN664)>0,AM380+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C664:AO664)>0,AN380+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C664:AP664)>0,AO380+1,0),0)","v":0}]
[10,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C665:C665)>0,B381+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C665:D665)>0,C381+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C665:E665)>0,D381+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C665:F665)>0,E381+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C665:G665)>0,F381+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C665:H665)>0,G381+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C665:I665)>0,H381+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C665:J665)>0,I381+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C665:K665)>0,J381+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C665:L665)>0,K381+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C665:M665)>0,L381+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C665:N665)>0,M381+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C665:O665)>0,N381+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C665:P665)>0,O381+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C665:Q665)>0,P381+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C665:R665)>0,Q381+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C665:S665)>0,R381+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C665:T665)>0,S381+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C665:U665)>0,T381+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C665:V665)>0,U381+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C665:W665)>0,V381+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C665:X665)>0,W381+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C665:Y665)>0,X381+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C665:Z665)>0,Y381+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C665:AA665)>0,Z381+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C665:AB665)>0,AA381+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C665:AC665)>0,AB381+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C665:AD665)>0,AC381+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C665:AE665)>0,AD381+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C665:AF665)>0,AE381+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C665:AG665)>0,AF381+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C665:AH665)>0,AG381+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C665:AI665)>0,AH381+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C665:AJ665)>0,AI381+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C665:AK665)>0,AJ381+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C665:AL665)>0,AK381+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C665:AM665)>0,AL381+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C665:AN665)>0,AM381+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C665:AO665)>0,AN381+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C665:AP665)>0,AO381+1,0),0)","v":0}]
["Depreciation Amount"]
[1,{"$f":"SUM(C383:AP383)","v":2944872.3435013141},{"$f":"LOOKUP(C372,$B$367:$AP$367,$B$368:$AP$368)*$B656","v":0},0,0,0,0,0,0,0,0,0,0,588974.46870026283,942359.14992042049,565415.48995225236,339249.29397135135,339249.29397135135,169624.64698567567,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A383+1","v":2},3520942.886524681,{"$f":"LOOKUP(C373,$B$367:$AP$367,$B$368:$AP$368)*$B657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,704188.57730493625,1126701.7236878979,676021.03421273874,405612.62052764324,405612.62052764324,202806.31026382162,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A384+1","v":3},3967224.3859686418,{"$f":"LOOKUP(C374,$B$367:$AP$367,$B$368:$AP$368)*$B658","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,841940.65916142659,1347105.0546582823,808263.03279496951,484957.81967698166,484957.81967698166]
[4,0,{"$f":"LOOKUP(C375,$B$367:$AP$367,$B$368:$AP$368)*$B659","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]
[5,0,{"$f":"LOOKUP(C376,$B$367:$AP$367,$B$368:$AP$368)*$B660","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]
[6,0,{"$f":"LOOKUP(C377,$B$367:$AP$367,$B$368:$AP$368)*$B661","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]
[7,0,{"$f":"LOOKUP(C378,$B$367:$AP$367,$B$368:$AP$368)*$B662","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]
[8,0,{"$f":"LOOKUP(C379,$B$367:$AP$367,$B$368:$AP$368)*$B663","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]
[{"$f":"A390+1","v":9},0,{"$f":"LOOKUP(C380,$B$367:$AP$367,$B$368:$AP$368)*$B664","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]
[10,0,{"$f":"LOOKUP(C381,$B$367:$AP$367,$B$368:$AP$368)*$B665","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]
["Total",null,{"$f":"SUM(C383:C392)","v":0},{"$f":"SUM(D383:D392)","v":0},0,0,0,0,0,0,0,0,0,588974.46870026283,942359.14992042049,565415.48995225236,339249.29397135135,339249.29397135135,169624.64698567567,0,0,0,0,0,0,704188.57730493625,1126701.7236878979,676021.03421273874,405612.62052764324,405612.62052764324,202806.31026382162,0,0,0,0,0,0,841940.65916142659,1347105.0546582823,808263.03279496951,484957.81967698166,484957.81967698166]
[]
["Major Equipment Replacement - 2"]
["Timing"]
[1,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C688:C688)>0,B397+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C688:D688)>0,C397+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C688:E688)>0,D397+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C688:F688)>0,E397+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C688:G688)>0,F397+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C688:H688)>0,G397+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C688:I688)>0,H397+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C688:J688)>0,I397+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C688:K688)>0,J397+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C688:L688)>0,K397+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C688:M688)>0,L397+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C688:N688)>0,M397+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C688:O688)>0,N397+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C688:P688)>0,O397+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C688:Q688)>0,P397+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C688:R688)>0,Q397+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C688:S688)>0,R397+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C688:T688)>0,S397+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C688:U688)>0,T397+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C688:V688)>0,U397+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C688:W688)>0,V397+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C688:X688)>0,W397+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C688:Y688)>0,X397+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C688:Z688)>0,Y397+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C688:AA688)>0,Z397+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C688:AB688)>0,AA397+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C688:AC688)>0,AB397+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C688:AD688)>0,AC397+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C688:AE688)>0,AD397+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C688:AF688)>0,AE397+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C688:AG688)>0,AF397+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C688:AH688)>0,AG397+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C688:AI688)>0,AH397+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C688:AJ688)>0,AI397+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C688:AK688)>0,AJ397+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C688:AL688)>0,AK397+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C688:AM688)>0,AL397+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C688:AN688)>0,AM397+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C688:AO688)>0,AN397+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C688:AP688)>0,AO397+1,0),0)","v":0}]
[{"$f":"A397+1","v":2},null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C689:C689)>0,B398+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C689:D689)>0,C398+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C689:E689)>0,D398+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C689:F689)>0,E398+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C689:G689)>0,F398+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C689:H689)>0,G398+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C689:I689)>0,H398+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C689:J689)>0,I398+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C689:K689)>0,J398+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C689:L689)>0,K398+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C689:M689)>0,L398+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C689:N689)>0,M398+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C689:O689)>0,N398+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C689:P689)>0,O398+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C689:Q689)>0,P398+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C689:R689)>0,Q398+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C689:S689)>0,R398+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C689:T689)>0,S398+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C689:U689)>0,T398+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C689:V689)>0,U398+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C689:W689)>0,V398+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C689:X689)>0,W398+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C689:Y689)>0,X398+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C689:Z689)>0,Y398+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C689:AA689)>0,Z398+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C689:AB689)>0,AA398+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C689:AC689)>0,AB398+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C689:AD689)>0,AC398+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C689:AE689)>0,AD398+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C689:AF689)>0,AE398+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C689:AG689)>0,AF398+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C689:AH689)>0,AG398+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C689:AI689)>0,AH398+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C689:AJ689)>0,AI398+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C689:AK689)>0,AJ398+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C689:AL689)>0,AK398+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C689:AM689)>0,AL398+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C689:AN689)>0,AM398+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C689:AO689)>0,AN398+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C689:AP689)>0,AO398+1,0),0)","v":0}]
[{"$f":"A398+1","v":3},null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C690:C690)>0,B399+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C690:D690)>0,C399+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C690:E690)>0,D399+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C690:F690)>0,E399+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C690:G690)>0,F399+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C690:H690)>0,G399+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C690:I690)>0,H399+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C690:J690)>0,I399+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C690:K690)>0,J399+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C690:L690)>0,K399+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C690:M690)>0,L399+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C690:N690)>0,M399+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C690:O690)>0,N399+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C690:P690)>0,O399+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C690:Q690)>0,P399+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C690:R690)>0,Q399+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C690:S690)>0,R399+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C690:T690)>0,S399+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C690:U690)>0,T399+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C690:V690)>0,U399+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C690:W690)>0,V399+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C690:X690)>0,W399+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C690:Y690)>0,X399+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C690:Z690)>0,Y399+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C690:AA690)>0,Z399+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C690:AB690)>0,AA399+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C690:AC690)>0,AB399+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C690:AD690)>0,AC399+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C690:AE690)>0,AD399+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C690:AF690)>0,AE399+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C690:AG690)>0,AF399+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C690:AH690)>0,AG399+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C690:AI690)>0,AH399+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C690:AJ690)>0,AI399+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C690:AK690)>0,AJ399+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C690:AL690)>0,AK399+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C690:AM690)>0,AL399+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C690:AN690)>0,AM399+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C690:AO690)>0,AN399+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C690:AP690)>0,AO399+1,0),0)","v":0}]
[4,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C691:C691)>0,B400+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C691:D691)>0,C400+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C691:E691)>0,D400+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C691:F691)>0,E400+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C691:G691)>0,F400+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C691:H691)>0,G400+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C691:I691)>0,H400+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C691:J691)>0,I400+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C691:K691)>0,J400+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C691:L691)>0,K400+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C691:M691)>0,L400+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C691:N691)>0,M400+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C691:O691)>0,N400+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C691:P691)>0,O400+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C691:Q691)>0,P400+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C691:R691)>0,Q400+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C691:S691)>0,R400+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C691:T691)>0,S400+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C691:U691)>0,T400+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C691:V691)>0,U400+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C691:W691)>0,V400+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C691:X691)>0,W400+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C691:Y691)>0,X400+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C691:Z691)>0,Y400+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C691:AA691)>0,Z400+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C691:AB691)>0,AA400+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C691:AC691)>0,AB400+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C691:AD691)>0,AC400+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C691:AE691)>0,AD400+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C691:AF691)>0,AE400+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C691:AG691)>0,AF400+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C691:AH691)>0,AG400+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C691:AI691)>0,AH400+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C691:AJ691)>0,AI400+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C691:AK691)>0,AJ400+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C691:AL691)>0,AK400+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C691:AM691)>0,AL400+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C691:AN691)>0,AM400+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C691:AO691)>0,AN400+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C691:AP691)>0,AO400+1,0),0)","v":0}]
[5,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C692:C692)>0,B401+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C692:D692)>0,C401+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C692:E692)>0,D401+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C692:F692)>0,E401+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C692:G692)>0,F401+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C692:H692)>0,G401+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C692:I692)>0,H401+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C692:J692)>0,I401+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C692:K692)>0,J401+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C692:L692)>0,K401+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C692:M692)>0,L401+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C692:N692)>0,M401+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C692:O692)>0,N401+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C692:P692)>0,O401+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C692:Q692)>0,P401+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C692:R692)>0,Q401+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C692:S692)>0,R401+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C692:T692)>0,S401+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C692:U692)>0,T401+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C692:V692)>0,U401+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C692:W692)>0,V401+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C692:X692)>0,W401+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C692:Y692)>0,X401+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C692:Z692)>0,Y401+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C692:AA692)>0,Z401+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C692:AB692)>0,AA401+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C692:AC692)>0,AB401+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C692:AD692)>0,AC401+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C692:AE692)>0,AD401+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C692:AF692)>0,AE401+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C692:AG692)>0,AF401+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C692:AH692)>0,AG401+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C692:AI692)>0,AH401+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C692:AJ692)>0,AI401+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C692:AK692)>0,AJ401+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C692:AL692)>0,AK401+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C692:AM692)>0,AL401+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C692:AN692)>0,AM401+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C692:AO692)>0,AN401+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C692:AP692)>0,AO401+1,0),0)","v":0}]
[6,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C693:C693)>0,B402+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C693:D693)>0,C402+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C693:E693)>0,D402+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C693:F693)>0,E402+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C693:G693)>0,F402+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C693:H693)>0,G402+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C693:I693)>0,H402+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C693:J693)>0,I402+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C693:K693)>0,J402+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C693:L693)>0,K402+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C693:M693)>0,L402+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C693:N693)>0,M402+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C693:O693)>0,N402+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C693:P693)>0,O402+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C693:Q693)>0,P402+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C693:R693)>0,Q402+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C693:S693)>0,R402+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C693:T693)>0,S402+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C693:U693)>0,T402+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C693:V693)>0,U402+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C693:W693)>0,V402+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C693:X693)>0,W402+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C693:Y693)>0,X402+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C693:Z693)>0,Y402+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C693:AA693)>0,Z402+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C693:AB693)>0,AA402+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C693:AC693)>0,AB402+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C693:AD693)>0,AC402+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C693:AE693)>0,AD402+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C693:AF693)>0,AE402+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C693:AG693)>0,AF402+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C693:AH693)>0,AG402+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C693:AI693)>0,AH402+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C693:AJ693)>0,AI402+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C693:AK693)>0,AJ402+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C693:AL693)>0,AK402+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C693:AM693)>0,AL402+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C693:AN693)>0,AM402+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C693:AO693)>0,AN402+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C693:AP693)>0,AO402+1,0),0)","v":0}]
[7,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C694:C694)>0,B403+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C694:D694)>0,C403+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C694:E694)>0,D403+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C694:F694)>0,E403+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C694:G694)>0,F403+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C694:H694)>0,G403+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C694:I694)>0,H403+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C694:J694)>0,I403+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C694:K694)>0,J403+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C694:L694)>0,K403+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C694:M694)>0,L403+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C694:N694)>0,M403+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C694:O694)>0,N403+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C694:P694)>0,O403+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C694:Q694)>0,P403+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C694:R694)>0,Q403+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C694:S694)>0,R403+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C694:T694)>0,S403+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C694:U694)>0,T403+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C694:V694)>0,U403+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C694:W694)>0,V403+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C694:X694)>0,W403+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C694:Y694)>0,X403+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C694:Z694)>0,Y403+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C694:AA694)>0,Z403+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C694:AB694)>0,AA403+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C694:AC694)>0,AB403+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C694:AD694)>0,AC403+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C694:AE694)>0,AD403+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C694:AF694)>0,AE403+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C694:AG694)>0,AF403+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C694:AH694)>0,AG403+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C694:AI694)>0,AH403+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C694:AJ694)>0,AI403+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C694:AK694)>0,AJ403+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C694:AL694)>0,AK403+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C694:AM694)>0,AL403+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C694:AN694)>0,AM403+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C694:AO694)>0,AN403+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C694:AP694)>0,AO403+1,0),0)","v":0}]
[8,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C695:C695)>0,B404+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C695:D695)>0,C404+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C695:E695)>0,D404+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C695:F695)>0,E404+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C695:G695)>0,F404+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C695:H695)>0,G404+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C695:I695)>0,H404+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C695:J695)>0,I404+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C695:K695)>0,J404+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C695:L695)>0,K404+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C695:M695)>0,L404+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C695:N695)>0,M404+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C695:O695)>0,N404+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C695:P695)>0,O404+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C695:Q695)>0,P404+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C695:R695)>0,Q404+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C695:S695)>0,R404+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C695:T695)>0,S404+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C695:U695)>0,T404+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C695:V695)>0,U404+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C695:W695)>0,V404+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C695:X695)>0,W404+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C695:Y695)>0,X404+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C695:Z695)>0,Y404+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C695:AA695)>0,Z404+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C695:AB695)>0,AA404+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C695:AC695)>0,AB404+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C695:AD695)>0,AC404+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C695:AE695)>0,AD404+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C695:AF695)>0,AE404+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C695:AG695)>0,AF404+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C695:AH695)>0,AG404+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C695:AI695)>0,AH404+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C695:AJ695)>0,AI404+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C695:AK695)>0,AJ404+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C695:AL695)>0,AK404+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C695:AM695)>0,AL404+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C695:AN695)>0,AM404+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C695:AO695)>0,AN404+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C695:AP695)>0,AO404+1,0),0)","v":0}]
[{"$f":"A404+1","v":9},null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C696:C696)>0,B405+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C696:D696)>0,C405+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C696:E696)>0,D405+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C696:F696)>0,E405+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C696:G696)>0,F405+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C696:H696)>0,G405+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C696:I696)>0,H405+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C696:J696)>0,I405+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C696:K696)>0,J405+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C696:L696)>0,K405+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C696:M696)>0,L405+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C696:N696)>0,M405+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C696:O696)>0,N405+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C696:P696)>0,O405+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C696:Q696)>0,P405+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C696:R696)>0,Q405+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C696:S696)>0,R405+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C696:T696)>0,S405+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C696:U696)>0,T405+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C696:V696)>0,U405+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C696:W696)>0,V405+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C696:X696)>0,W405+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C696:Y696)>0,X405+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C696:Z696)>0,Y405+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C696:AA696)>0,Z405+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C696:AB696)>0,AA405+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C696:AC696)>0,AB405+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C696:AD696)>0,AC405+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C696:AE696)>0,AD405+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C696:AF696)>0,AE405+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C696:AG696)>0,AF405+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C696:AH696)>0,AG405+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C696:AI696)>0,AH405+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C696:AJ696)>0,AI405+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C696:AK696)>0,AJ405+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C696:AL696)>0,AK405+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C696:AM696)>0,AL405+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C696:AN696)>0,AM405+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C696:AO696)>0,AN405+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C696:AP696)>0,AO405+1,0),0)","v":0}]
[10,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C697:C697)>0,B406+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C697:D697)>0,C406+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C697:E697)>0,D406+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C697:F697)>0,E406+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C697:G697)>0,F406+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C697:H697)>0,G406+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C697:I697)>0,H406+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C697:J697)>0,I406+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C697:K697)>0,J406+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C697:L697)>0,K406+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C697:M697)>0,L406+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C697:N697)>0,M406+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C697:O697)>0,N406+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C697:P697)>0,O406+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C697:Q697)>0,P406+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C697:R697)>0,Q406+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C697:S697)>0,R406+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C697:T697)>0,S406+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C697:U697)>0,T406+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C697:V697)>0,U406+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C697:W697)>0,V406+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C697:X697)>0,W406+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C697:Y697)>0,X406+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C697:Z697)>0,Y406+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C697:AA697)>0,Z406+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C697:AB697)>0,AA406+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C697:AC697)>0,AB406+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C697:AD697)>0,AC406+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C697:AE697)>0,AD406+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C697:AF697)>0,AE406+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C697:AG697)>0,AF406+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C697:AH697)>0,AG406+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C697:AI697)>0,AH406+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C697:AJ697)>0,AI406+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C697:AK697)>0,AJ406+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C697:AL697)>0,AK406+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C697:AM697)>0,AL406+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C697:AN697)>0,AM406+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C697:AO697)>0,AN406+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C697:AP697)>0,AO406+1,0),0)","v":0}]
[]
["Depreciation Amount"]
[1,{"$f":"SUM(C409:AP409)","v":0},{"$f":"LOOKUP(C397,$B$367:$AP$367,$B$368:$AP$368)*$B688","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]
[{"$f":"A409+1","v":2},0,{"$f":"LOOKUP(C398,$B$367:$AP$367,$B$368:$AP$368)*$B689","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]
[{"$f":"A410+1","v":3},0,{"$f":"LOOKUP(C399,$B$367:$AP$367,$B$368:$AP$368)*$B690","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]
[4,0,{"$f":"LOOKUP(C400,$B$367:$AP$367,$B$368:$AP$368)*$B691","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]
[5,0,{"$f":"LOOKUP(C401,$B$367:$AP$367,$B$368:$AP$368)*$B692","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]
[6,0,{"$f":"LOOKUP(C402,$B$367:$AP$367,$B$368:$AP$368)*$B693","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]
[7,0,{"$f":"LOOKUP(C403,$B$367:$AP$367,$B$368:$AP$368)*$B694","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]
[8,0,{"$f":"LOOKUP(C404,$B$367:$AP$367,$B$368:$AP$368)*$B695","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]
[{"$f":"A416+1","v":9},0,{"$f":"LOOKUP(C405,$B$367:$AP$367,$B$368:$AP$368)*$B696","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]
[10,0,{"$f":"LOOKUP(C406,$B$367:$AP$367,$B$368:$AP$368)*$B697","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]
["Total",null,{"$f":"SUM(C409:C418)","v":0},{"$f":"SUM(D409:D418)","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]
[]
["Major Equipment Replacement - 3"]
["Timing"]
[1,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C720:C720)>0,B423+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C720:D720)>0,C423+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C720:E720)>0,D423+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C720:F720)>0,E423+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C720:G720)>0,F423+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C720:H720)>0,G423+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C720:I720)>0,H423+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C720:J720)>0,I423+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C720:K720)>0,J423+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C720:L720)>0,K423+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C720:M720)>0,L423+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C720:N720)>0,M423+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C720:O720)>0,N423+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C720:P720)>0,O423+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C720:Q720)>0,P423+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C720:R720)>0,Q423+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C720:S720)>0,R423+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C720:T720)>0,S423+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C720:U720)>0,T423+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C720:V720)>0,U423+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C720:W720)>0,V423+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C720:X720)>0,W423+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C720:Y720)>0,X423+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C720:Z720)>0,Y423+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C720:AA720)>0,Z423+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C720:AB720)>0,AA423+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C720:AC720)>0,AB423+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C720:AD720)>0,AC423+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C720:AE720)>0,AD423+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C720:AF720)>0,AE423+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C720:AG720)>0,AF423+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C720:AH720)>0,AG423+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C720:AI720)>0,AH423+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C720:AJ720)>0,AI423+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C720:AK720)>0,AJ423+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C720:AL720)>0,AK423+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C720:AM720)>0,AL423+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C720:AN720)>0,AM423+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C720:AO720)>0,AN423+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C720:AP720)>0,AO423+1,0),0)","v":0}]
[{"$f":"A423+1","v":2},null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C721:C721)>0,B424+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C721:D721)>0,C424+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C721:E721)>0,D424+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C721:F721)>0,E424+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C721:G721)>0,F424+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C721:H721)>0,G424+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C721:I721)>0,H424+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C721:J721)>0,I424+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C721:K721)>0,J424+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C721:L721)>0,K424+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C721:M721)>0,L424+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C721:N721)>0,M424+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C721:O721)>0,N424+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C721:P721)>0,O424+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C721:Q721)>0,P424+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C721:R721)>0,Q424+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C721:S721)>0,R424+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C721:T721)>0,S424+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C721:U721)>0,T424+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C721:V721)>0,U424+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C721:W721)>0,V424+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C721:X721)>0,W424+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C721:Y721)>0,X424+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C721:Z721)>0,Y424+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C721:AA721)>0,Z424+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C721:AB721)>0,AA424+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C721:AC721)>0,AB424+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C721:AD721)>0,AC424+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C721:AE721)>0,AD424+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C721:AF721)>0,AE424+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C721:AG721)>0,AF424+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C721:AH721)>0,AG424+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C721:AI721)>0,AH424+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C721:AJ721)>0,AI424+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C721:AK721)>0,AJ424+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C721:AL721)>0,AK424+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C721:AM721)>0,AL424+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C721:AN721)>0,AM424+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C721:AO721)>0,AN424+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C721:AP721)>0,AO424+1,0),0)","v":0}]
[{"$f":"A424+1","v":3},null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C722:C722)>0,B425+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C722:D722)>0,C425+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C722:E722)>0,D425+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C722:F722)>0,E425+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C722:G722)>0,F425+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C722:H722)>0,G425+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C722:I722)>0,H425+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C722:J722)>0,I425+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C722:K722)>0,J425+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C722:L722)>0,K425+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C722:M722)>0,L425+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C722:N722)>0,M425+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C722:O722)>0,N425+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C722:P722)>0,O425+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C722:Q722)>0,P425+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C722:R722)>0,Q425+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C722:S722)>0,R425+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C722:T722)>0,S425+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C722:U722)>0,T425+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C722:V722)>0,U425+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C722:W722)>0,V425+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C722:X722)>0,W425+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C722:Y722)>0,X425+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C722:Z722)>0,Y425+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C722:AA722)>0,Z425+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C722:AB722)>0,AA425+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C722:AC722)>0,AB425+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C722:AD722)>0,AC425+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C722:AE722)>0,AD425+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C722:AF722)>0,AE425+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C722:AG722)>0,AF425+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C722:AH722)>0,AG425+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C722:AI722)>0,AH425+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C722:AJ722)>0,AI425+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C722:AK722)>0,AJ425+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C722:AL722)>0,AK425+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C722:AM722)>0,AL425+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C722:AN722)>0,AM425+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C722:AO722)>0,AN425+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C722:AP722)>0,AO425+1,0),0)","v":0}]
[4,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C723:C723)>0,B426+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C723:D723)>0,C426+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C723:E723)>0,D426+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C723:F723)>0,E426+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C723:G723)>0,F426+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C723:H723)>0,G426+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C723:I723)>0,H426+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C723:J723)>0,I426+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C723:K723)>0,J426+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C723:L723)>0,K426+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C723:M723)>0,L426+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C723:N723)>0,M426+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C723:O723)>0,N426+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C723:P723)>0,O426+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C723:Q723)>0,P426+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C723:R723)>0,Q426+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C723:S723)>0,R426+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C723:T723)>0,S426+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C723:U723)>0,T426+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C723:V723)>0,U426+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C723:W723)>0,V426+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C723:X723)>0,W426+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C723:Y723)>0,X426+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C723:Z723)>0,Y426+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C723:AA723)>0,Z426+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C723:AB723)>0,AA426+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C723:AC723)>0,AB426+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C723:AD723)>0,AC426+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C723:AE723)>0,AD426+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C723:AF723)>0,AE426+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C723:AG723)>0,AF426+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C723:AH723)>0,AG426+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C723:AI723)>0,AH426+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C723:AJ723)>0,AI426+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C723:AK723)>0,AJ426+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C723:AL723)>0,AK426+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C723:AM723)>0,AL426+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C723:AN723)>0,AM426+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C723:AO723)>0,AN426+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C723:AP723)>0,AO426+1,0),0)","v":0}]
[5,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C724:C724)>0,B427+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C724:D724)>0,C427+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C724:E724)>0,D427+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C724:F724)>0,E427+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C724:G724)>0,F427+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C724:H724)>0,G427+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C724:I724)>0,H427+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C724:J724)>0,I427+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C724:K724)>0,J427+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C724:L724)>0,K427+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C724:M724)>0,L427+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C724:N724)>0,M427+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C724:O724)>0,N427+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C724:P724)>0,O427+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C724:Q724)>0,P427+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C724:R724)>0,Q427+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C724:S724)>0,R427+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C724:T724)>0,S427+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C724:U724)>0,T427+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C724:V724)>0,U427+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C724:W724)>0,V427+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C724:X724)>0,W427+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C724:Y724)>0,X427+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C724:Z724)>0,Y427+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C724:AA724)>0,Z427+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C724:AB724)>0,AA427+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C724:AC724)>0,AB427+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C724:AD724)>0,AC427+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C724:AE724)>0,AD427+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C724:AF724)>0,AE427+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C724:AG724)>0,AF427+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C724:AH724)>0,AG427+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C724:AI724)>0,AH427+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C724:AJ724)>0,AI427+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C724:AK724)>0,AJ427+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C724:AL724)>0,AK427+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C724:AM724)>0,AL427+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C724:AN724)>0,AM427+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C724:AO724)>0,AN427+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C724:AP724)>0,AO427+1,0),0)","v":0}]
[6,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C725:C725)>0,B428+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C725:D725)>0,C428+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C725:E725)>0,D428+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C725:F725)>0,E428+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C725:G725)>0,F428+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C725:H725)>0,G428+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C725:I725)>0,H428+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C725:J725)>0,I428+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C725:K725)>0,J428+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C725:L725)>0,K428+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C725:M725)>0,L428+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C725:N725)>0,M428+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C725:O725)>0,N428+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C725:P725)>0,O428+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C725:Q725)>0,P428+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C725:R725)>0,Q428+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C725:S725)>0,R428+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C725:T725)>0,S428+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C725:U725)>0,T428+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C725:V725)>0,U428+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C725:W725)>0,V428+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C725:X725)>0,W428+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C725:Y725)>0,X428+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C725:Z725)>0,Y428+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C725:AA725)>0,Z428+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C725:AB725)>0,AA428+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C725:AC725)>0,AB428+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C725:AD725)>0,AC428+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C725:AE725)>0,AD428+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C725:AF725)>0,AE428+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C725:AG725)>0,AF428+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C725:AH725)>0,AG428+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C725:AI725)>0,AH428+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C725:AJ725)>0,AI428+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C725:AK725)>0,AJ428+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C725:AL725)>0,AK428+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C725:AM725)>0,AL428+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C725:AN725)>0,AM428+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C725:AO725)>0,AN428+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C725:AP725)>0,AO428+1,0),0)","v":0}]
[7,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C726:C726)>0,B429+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C726:D726)>0,C429+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C726:E726)>0,D429+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C726:F726)>0,E429+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C726:G726)>0,F429+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C726:H726)>0,G429+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C726:I726)>0,H429+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C726:J726)>0,I429+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C726:K726)>0,J429+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C726:L726)>0,K429+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C726:M726)>0,L429+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C726:N726)>0,M429+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C726:O726)>0,N429+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C726:P726)>0,O429+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C726:Q726)>0,P429+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C726:R726)>0,Q429+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C726:S726)>0,R429+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C726:T726)>0,S429+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C726:U726)>0,T429+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C726:V726)>0,U429+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C726:W726)>0,V429+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C726:X726)>0,W429+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C726:Y726)>0,X429+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C726:Z726)>0,Y429+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C726:AA726)>0,Z429+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C726:AB726)>0,AA429+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C726:AC726)>0,AB429+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C726:AD726)>0,AC429+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C726:AE726)>0,AD429+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C726:AF726)>0,AE429+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C726:AG726)>0,AF429+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C726:AH726)>0,AG429+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C726:AI726)>0,AH429+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C726:AJ726)>0,AI429+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C726:AK726)>0,AJ429+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C726:AL726)>0,AK429+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C726:AM726)>0,AL429+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C726:AN726)>0,AM429+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C726:AO726)>0,AN429+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C726:AP726)>0,AO429+1,0),0)","v":0}]
[8,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C727:C727)>0,B430+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C727:D727)>0,C430+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C727:E727)>0,D430+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C727:F727)>0,E430+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C727:G727)>0,F430+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C727:H727)>0,G430+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C727:I727)>0,H430+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C727:J727)>0,I430+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C727:K727)>0,J430+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C727:L727)>0,K430+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C727:M727)>0,L430+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C727:N727)>0,M430+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C727:O727)>0,N430+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C727:P727)>0,O430+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C727:Q727)>0,P430+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C727:R727)>0,Q430+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C727:S727)>0,R430+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C727:T727)>0,S430+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C727:U727)>0,T430+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C727:V727)>0,U430+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C727:W727)>0,V430+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C727:X727)>0,W430+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C727:Y727)>0,X430+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C727:Z727)>0,Y430+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C727:AA727)>0,Z430+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C727:AB727)>0,AA430+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C727:AC727)>0,AB430+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C727:AD727)>0,AC430+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C727:AE727)>0,AD430+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C727:AF727)>0,AE430+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C727:AG727)>0,AF430+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C727:AH727)>0,AG430+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C727:AI727)>0,AH430+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C727:AJ727)>0,AI430+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C727:AK727)>0,AJ430+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C727:AL727)>0,AK430+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C727:AM727)>0,AL430+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C727:AN727)>0,AM430+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C727:AO727)>0,AN430+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C727:AP727)>0,AO430+1,0),0)","v":0}]
[{"$f":"A430+1","v":9},null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C728:C728)>0,B431+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C728:D728)>0,C431+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C728:E728)>0,D431+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C728:F728)>0,E431+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C728:G728)>0,F431+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C728:H728)>0,G431+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C728:I728)>0,H431+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C728:J728)>0,I431+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C728:K728)>0,J431+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C728:L728)>0,K431+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C728:M728)>0,L431+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C728:N728)>0,M431+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C728:O728)>0,N431+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C728:P728)>0,O431+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C728:Q728)>0,P431+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C728:R728)>0,Q431+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C728:S728)>0,R431+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C728:T728)>0,S431+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C728:U728)>0,T431+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C728:V728)>0,U431+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C728:W728)>0,V431+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C728:X728)>0,W431+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C728:Y728)>0,X431+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C728:Z728)>0,Y431+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C728:AA728)>0,Z431+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C728:AB728)>0,AA431+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C728:AC728)>0,AB431+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C728:AD728)>0,AC431+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C728:AE728)>0,AD431+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C728:AF728)>0,AE431+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C728:AG728)>0,AF431+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C728:AH728)>0,AG431+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C728:AI728)>0,AH431+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C728:AJ728)>0,AI431+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C728:AK728)>0,AJ431+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C728:AL728)>0,AK431+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C728:AM728)>0,AL431+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C728:AN728)>0,AM431+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C728:AO728)>0,AN431+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C728:AP728)>0,AO431+1,0),0)","v":0}]
[10,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C729:C729)>0,B432+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C729:D729)>0,C432+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C729:E729)>0,D432+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C729:F729)>0,E432+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C729:G729)>0,F432+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C729:H729)>0,G432+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C729:I729)>0,H432+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C729:J729)>0,I432+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C729:K729)>0,J432+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C729:L729)>0,K432+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C729:M729)>0,L432+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C729:N729)>0,M432+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C729:O729)>0,N432+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C729:P729)>0,O432+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C729:Q729)>0,P432+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C729:R729)>0,Q432+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C729:S729)>0,R432+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C729:T729)>0,S432+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C729:U729)>0,T432+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C729:V729)>0,U432+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C729:W729)>0,V432+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C729:X729)>0,W432+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C729:Y729)>0,X432+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C729:Z729)>0,Y432+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C729:AA729)>0,Z432+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C729:AB729)>0,AA432+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C729:AC729)>0,AB432+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C729:AD729)>0,AC432+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C729:AE729)>0,AD432+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C729:AF729)>0,AE432+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C729:AG729)>0,AF432+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C729:AH729)>0,AG432+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C729:AI729)>0,AH432+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C729:AJ729)>0,AI432+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C729:AK729)>0,AJ432+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C729:AL729)>0,AK432+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C729:AM729)>0,AL432+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C729:AN729)>0,AM432+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C729:AO729)>0,AN432+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C729:AP729)>0,AO432+1,0),0)","v":0}]
[]
["Depreciation Amount"]
[1,{"$f":"SUM(C435:AP435)","v":0},{"$f":"LOOKUP(C423,$B$367:$AP$367,$B$368:$AP$368)*$B720","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]
[{"$f":"A435+1","v":2},0,{"$f":"LOOKUP(C424,$B$367:$AP$367,$B$368:$AP$368)*$B721","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]
[{"$f":"A436+1","v":3},0,{"$f":"LOOKUP(C425,$B$367:$AP$367,$B$368:$AP$368)*$B722","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]
[4,0,{"$f":"LOOKUP(C426,$B$367:$AP$367,$B$368:$AP$368)*$B723","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]
[5,0,{"$f":"LOOKUP(C427,$B$367:$AP$367,$B$368:$AP$368)*$B724","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]
[6,0,{"$f":"LOOKUP(C428,$B$367:$AP$367,$B$368:$AP$368)*$B725","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]
[7,0,{"$f":"LOOKUP(C429,$B$367:$AP$367,$B$368:$AP$368)*$B726","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]
[8,0,{"$f":"LOOKUP(C430,$B$367:$AP$367,$B$368:$AP$368)*$B727","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]
[{"$f":"A442+1","v":9},0,{"$f":"LOOKUP(C431,$B$367:$AP$367,$B$368:$AP$368)*$B728","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]
[10,0,{"$f":"LOOKUP(C432,$B$367:$AP$367,$B$368:$AP$368)*$B729","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]
["Total",null,{"$f":"SUM(C435:C444)","v":0},{"$f":"SUM(D435:D444)","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]
[]
["Federal Depreciation & ITC"]
["Summary",null,null,null,null,null,"ITC as % of Project Cost",null,null,null,"ITC as Fixed Amount"]
[null,"% of Total Depreciable Basis","Gross Amount Allocated","Reduction: IBI","Reduction: CBI","Depreciable Basis Prior to ITC","ITC Qualifying Costs","% of ITC Qualifying Costs","ITC Amount","ITC Basis Disallowance","Amount","ITC Basis Disallowance","ITC Reduction: State","ITC Reduction: Federal","Depreciable Basis After ITC Reduction","First Year Bonus Depreciation","Depreciable Basis After Bonus Reduction"]
[{"$f":"A316","v":"5-yr MACRS"},{"$f":"C450/$C$457","v":0.95},{"$f":"'Inputs & Results'!D254","v":41049590.962499999},{"$f":"IF(FedBasisReduction=\"5-Yr MACRS\",D457,$B450*D$457)","v":0},{"$f":"IF(FedBasisReduction=\"5-Yr MACRS\",E457,$B450*E$457)","v":0},{"$f":"C450-D450-E450","v":41049590.962499999},{"$f":"IF('Inputs & Results'!B292=\"Yes\",F450,0)","v":41049590.962499999},{"$f":"IF($G$457=0,0,G450/$G$457)","v":1},{"$f":"$I$457*H450","v":12314877.288749998},{"$f":"I450*0.5","v":6157438.6443749992},{"$f":"H450*$K$457","v":0},{"$f":"K450*0.5","v":0},{"$f":"IF(ITCStateFixedFedDeprec=\"Yes\",L316,0)+IF(ITCStatePercentFedDeprec=\"Yes\",J316,0)","v":0},{"$f":"IF(ITCFedFixedFedDeprec=\"Yes\",L450,0)+IF(ITCFedPercentFedDeprec=\"Yes\",J450,0)","v":6157438.6443749992},{"$f":"F450-M450-N450","v":34892152.318125002},{"$f":"IF('Inputs & Results'!B275=\"Yes\",O450*FedBonusDeprec,0)","v":0},{"$f":"O450-P450","v":34892152.318125002}]
[{"$f":"A317","v":"15-yr MACRS"},{"$f":"C451/$C$457","v":1.5000000000000001E-2},{"$f":"'Inputs & Results'!D255","v":648151.43625000003},{"$f":"IF(FedBasisReduction=\"5-Yr MACRS\",0,$B451*D$457)","v":0},0,{"$f":"C451-D451-E451","v":648151.43625000003},{"$f":"IF('Inputs & Results'!B293=\"Yes\",F451,0)","v":0},{"$f":"IF($G$457=0,0,G451/$G$457)","v":0},0,{"$f":"I451*0.5","v":0},0,{"$f":"K451*0.5","v":0},0,0,648151.43625000003,{"$f":"IF('Inputs & Results'!B276=\"Yes\",O451*FedBonusDeprec,0)","v":0},{"$f":"O451-P451","v":648151.43625000003}]
["5-yr SL",0,{"$f":"'Inputs & Results'!D256","v":0},0,0,0,{"$f":"IF('Inputs & Results'!B294=\"Yes\",F452,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF('Inputs & Results'!B277=\"Yes\",O452*FedBonusDeprec,0)","v":0},0]
["15-yr SL",1.5000000000000001E-2,{"$f":"'Inputs & Results'!D257","v":648151.43625000003},0,0,648151.43625000003,{"$f":"IF('Inputs & Results'!B295=\"Yes\",F453,0)","v":0},0,0,0,0,0,0,0,648151.43625000003,{"$f":"IF('Inputs & Results'!B278=\"Yes\",O453*FedBonusDeprec,0)","v":0},648151.43625000003]
["20-yr SL",1.5000000000000001E-2,{"$f":"'Inputs & Results'!D258","v":648151.43625000003},0,0,648151.43625000003,{"$f":"IF('Inputs & Results'!B296=\"Yes\",F454,0)","v":0},0,0,0,0,0,0,0,648151.43625000003,{"$f":"IF('Inputs & Results'!B279=\"Yes\",O454*FedBonusDeprec,0)","v":0},648151.43625000003]
["39-yr SL",5.0000000000000001E-3,{"$f":"'Inputs & Results'!D259","v":216050.47875000001},0,0,216050.47875000001,{"$f":"IF('Inputs & Results'!B297=\"Yes\",F455,0)","v":0},0,0,0,0,0,0,0,216050.47875000001,{"$f":"IF('Inputs & Results'!B280=\"Yes\",O455*FedBonusDeprec,0)","v":0},216050.47875000001]
["Non-Depreciable "]
[null,{"$f":"SUM(B450:B456)","v":1},{"$f":"SUM(C450:C456)","v":43210095.75},{"$f":"B466+B472","v":0},{"$f":"B478","v":0},{"$f":"SUM(F450:F456)","v":43210095.75},{"$f":"SUM(G450:G456)","v":41049590.962499999},{"$f":"SUM(H450:H456)","v":1},{"$f":"MIN(ITCFedMax,ITCFedPercent*G457)","v":12314877.288749998},{"$f":"SUM(J450:J456)","v":6157438.6443749992},{"$f":"ITCFedFixed","v":0},{"$f":"SUM(L450:L456)","v":0},0,6157438.6443749992,37052657.105625004,0,37052657.105625004]
[]
["Depreciable Basis Incentive Reductions"]
[{"$f":"A326","v":"Investment Based Incentive (IBI)"}]
[{"$f":"A327","v":"Fixed Amount ($)"}]
["Federal",{"$f":"IF(IBIFedFixedFedDeprec=\"Yes\",IBIFedFixed,0)","v":0}]
["State",{"$f":"IF(IBIStateFixedFedDeprec=\"Yes\",IBIStateFixed,0)","v":0}]
["Utility",{"$f":"IF(IBIUtilityFixedFedDeprec=\"Yes\",IBIUtilityFixed,0)","v":0}]
["Other",{"$f":"IF(IBIOtherFixedFedDeprec=\"Yes\",IBIOtherFixed,0)","v":0}]
["Total",{"$f":"SUM(B462:B465)","v":0}]
["Percentage of Pre-Financing Costs"]
["Federal",{"$f":"IF(IBIFedPercentFedDeprec=\"Yes\",IBIFedPercent,0)","v":0}]
["State",{"$f":"IF(IBIStatePercentFedDeprec=\"Yes\",IBIStatePercent,0)","v":0}]
["Utility",{"$f":"IF(IBIUtilityPercentFedDeprec=\"Yes\",IBIUtilityPercent,0)","v":0}]
["Other",{"$f":"IF(IBIOtherPercentFedDeprec=\"Yes\",IBIOtherPercent,0)","v":0}]
["Total",{"$f":"SUM(B468:B471)","v":0}]
["Capacity Based Incentive (CBI)"]
["Federal",{"$f":"IF(CBIFedFedDeprec=\"Yes\",CBIFed,0)","v":0}]
["State",{"$f":"IF(CBIStateFedDeprec=\"Yes\",CBIState,0)","v":0}]
["Utility",{"$f":"IF(CBIUtilityFedDeprec=\"Yes\",CBIUtility,0)","v":0}]
["Other",{"$f":"IF(CBIOtherFedDeprec=\"Yes\",CBIOther,0)","v":0}]
["Total",{"$f":"SUM(B474:B477)","v":0}]
["Total Basis Reduction",{"$f":"B466+B472+B478","v":0}]
[]
["Federal Depreciation Amounts"]
["Applicable %"]
[{"$f":"A450","v":"5-yr MACRS"},{"$f":"SUM(C483:AP483)","v":0.99999999999999989},{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0.2},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0.32},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0.192},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0.1152},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0.1152},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":5.7599999999999998E-2},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0}]
[{"$f":"A451","v":"15-yr MACRS"},{"$f":"SUM(C484:AP484)","v":1.0000000000000002},{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0.05},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":9.5000000000000001E-2},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":8.5500000000000007E-2},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":7.6999999999999999E-2},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":6.93E-2},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":6.2300000000000001E-2},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.8999999999999997E-2},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.8999999999999997E-2},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.91E-2},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.8999999999999997E-2},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.91E-2},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.8999999999999997E-2},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.91E-2},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.8999999999999997E-2},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.91E-2},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":2.9499999999999998E-2},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0}]
["5-yr SL",0.99999999999999989,{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.1},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.2},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.2},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.2},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.2},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.1},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0}]
["15-yr SL",0.99999999999999989,{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":3.3300000000000003E-2},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6600000000000006E-2},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6600000000000006E-2},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6600000000000006E-2},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6600000000000006E-2},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":3.3300000000000003E-2},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0}]
["20-yr SL",1.0000000000000002,{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":2.5000000000000001E-2},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":2.5000000000000001E-2},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0}]
["39-yr SL",1.0000000000000004,{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":1.2820512820512799E-2},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":1.2820512820512799E-2}]
["Amount"]
[{"$f":"A483","v":"5-yr MACRS"},{"$f":"SUM(C490:AP490)","v":34892152.318125002},{"$f":"C483*$Q450","v":6978430.4636250008},11165488.741800001,6699293.2450800007,4019575.9470480001,4019575.9470480001,2009787.973524,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A484","v":"15-yr MACRS"},{"$f":"SUM(C491:AP491)","v":648151.43625000003},{"$f":"C484*$Q451","v":32407.571812500002},61574.386443750001,55416.947799375004,49907.660591250002,44916.894532124999,40379.834478375,38240.934738750002,38240.934738750002,38305.749882374999,38240.934738750002,38305.749882374999,38240.934738750002,38305.749882374999,38240.934738750002,38305.749882374999,19120.467369375001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["5-yr SL",0,{"$f":"C485*$Q452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["15-yr SL",648151.43624999991,{"$f":"C486*$Q453","v":21583.442827125004},43231.700797874997,43231.700797874997,43231.700797874997,43231.700797874997,43231.700797874997,43231.700797874997,43166.885654250007,43231.700797874997,43166.885654250007,43231.700797874997,43166.885654250007,43231.700797874997,43166.885654250007,43231.700797874997,21583.442827125004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["20-yr SL",648151.43625000014,{"$f":"C487*$Q454","v":16203.785906250001},32407.571812500002,32407.571812500002,32407.571812500002,32407.571812500002,32407.571812500002,32407.571812500002,32407.571812500002,32407.571812500002,32407.571812500002,32407.571812500002,32407.571812500002,32407.571812500002,32407.571812500002,32407.571812500002,32407.571812500002,32407.571812500002,32407.571812500002,32407.571812500002,32407.571812500002,16203.785906250001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["39-yr SL",216050.4787500001,{"$f":"C488*$Q455","v":2769.8779326923031},5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,2769.8779326923031]
["First Year Bonus Depreciation",0,{"$f":"P457","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]
[null,37052657.105625041,{"$f":"SUM(C490:C496)","v":7051395.1421035677},{"$f":"SUM(D490:D496)","v":11308242.15671951},6835889.2213551365,4150662.6361150094,4145671.8700558846,2131346.8364781346,119419.96321450961,119355.14807088462,119484.77835813462,119355.14807088462,119484.77835813462,119355.14807088462,119484.77835813462,119355.14807088462,119484.77835813462,78651.23787438462,37947.327677884619,37947.327677884619,37947.327677884619,37947.327677884619,21743.541771634616,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,5539.7558653846154,2769.8779326923031]
[]
["Major Equipment Replacement Depreciation"]
["Depreciation Schedule Selected",{"$f":"MMFedTaxTreatment","v":"5-yr MACRS"}]
["Year",{"$f":"B2","v":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]
["Depreciation Percent",0,{"$f":"IF($B$500=$A483,C483,0)+IF($B$500=$A484,C484,0)+IF($B$500=$A485,C485,0)+IF($B$500=$A486,C486,0)+IF($B$500=$A487,C487,0)+IF($B$500=$A488,C488,0)","v":0.2},0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Major Equipment Replacement 1"]
["Timing"]
[1,null,{"$f":"C372","v":0},{"$f":"D372","v":0},0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29]
[{"$f":"A506+1","v":2},null,{"$f":"C373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[{"$f":"A507+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5]
[4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y378","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A513+1","v":9},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]
[{"$f":"A514+1","v":10},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Depreciation Amount"]
[1,{"$f":"SUM(C518:AP518)","v":2944872.3435013141},{"$f":"LOOKUP(C506,$B$501:$AP$501,$B$502:$AP$502)*$B656","v":0},0,0,0,0,0,0,0,0,0,0,588974.46870026283,942359.14992042049,565415.48995225236,339249.29397135135,339249.29397135135,169624.64698567567,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A518+1","v":2},3520942.886524681,{"$f":"LOOKUP(C507,$B$501:$AP$501,$B$502:$AP$502)*$B657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,704188.57730493625,1126701.7236878979,676021.03421273874,405612.62052764324,405612.62052764324,202806.31026382162,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A519+1","v":3},3967224.3859686418,{"$f":"LOOKUP(C508,$B$501:$AP$501,$B$502:$AP$502)*$B658","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,841940.65916142659,1347105.0546582823,808263.03279496951,484957.81967698166,484957.81967698166]
[4,0,{"$f":"LOOKUP(C509,$B$501:$AP$501,$B$502:$AP$502)*$B659","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]
[5,0,{"$f":"LOOKUP(C510,$B$501:$AP$501,$B$502:$AP$502)*$B660","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]
[6,0,{"$f":"LOOKUP(C511,$B$501:$AP$501,$B$502:$AP$502)*$B661","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]
[7,0,{"$f":"LOOKUP(C512,$B$501:$AP$501,$B$502:$AP$502)*$B662","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]
[8,0,{"$f":"LOOKUP(C513,$B$501:$AP$501,$B$502:$AP$502)*$B663","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]
[{"$f":"A525+1","v":9},0,{"$f":"LOOKUP(C514,$B$501:$AP$501,$B$502:$AP$502)*$B664","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]
[{"$f":"A526+1","v":10},0,{"$f":"LOOKUP(C515,$B$501:$AP$501,$B$502:$AP$502)*$B665","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]
["Total",null,{"$f":"SUM(C518:C527)","v":0},{"$f":"SUM(D518:D527)","v":0},0,0,0,0,0,0,0,0,0,588974.46870026283,942359.14992042049,565415.48995225236,339249.29397135135,339249.29397135135,169624.64698567567,0,0,0,0,0,0,704188.57730493625,1126701.7236878979,676021.03421273874,405612.62052764324,405612.62052764324,202806.31026382162,0,0,0,0,0,0,841940.65916142659,1347105.0546582823,808263.03279496951,484957.81967698166,484957.81967698166]
[]
["Major Equipment Replacement 2"]
["Timing"]
[1,null,{"$f":"C397","v":0},{"$f":"D397","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]
[{"$f":"A532+1","v":2},null,{"$f":"C398","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]
[{"$f":"A533+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN403","v":0},0,0]
[8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A539+1","v":9},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]
[{"$f":"A540+1","v":10},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Depreciation Amount"]
[1,{"$f":"SUM(C544:AP544)","v":0},{"$f":"LOOKUP(C532,$B$501:$AP$501,$B$502:$AP$502)*$B688","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]
[{"$f":"A544+1","v":2},0,{"$f":"LOOKUP(C533,$B$501:$AP$501,$B$502:$AP$502)*$B689","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]
[{"$f":"A545+1","v":3},0,{"$f":"LOOKUP(C534,$B$501:$AP$501,$B$502:$AP$502)*$B690","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]
[4,0,{"$f":"LOOKUP(C535,$B$501:$AP$501,$B$502:$AP$502)*$B691","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]
[5,0,{"$f":"LOOKUP(C536,$B$501:$AP$501,$B$502:$AP$502)*$B692","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]
[6,0,{"$f":"LOOKUP(C537,$B$501:$AP$501,$B$502:$AP$502)*$B693","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]
[7,0,{"$f":"LOOKUP(C538,$B$501:$AP$501,$B$502:$AP$502)*$B694","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]
[8,0,{"$f":"LOOKUP(C539,$B$501:$AP$501,$B$502:$AP$502)*$B695","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]
[{"$f":"A551+1","v":9},0,{"$f":"LOOKUP(C540,$B$501:$AP$501,$B$502:$AP$502)*$B696","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]
[{"$f":"A552+1","v":10},0,{"$f":"LOOKUP(C541,$B$501:$AP$501,$B$502:$AP$502)*$B697","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]
["Total",null,{"$f":"SUM(C544:C553)","v":0},{"$f":"SUM(D544:D553)","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]
[]
["Major Equipment Replacement 3"]
["Timing"]
[1,null,{"$f":"C423","v":0},{"$f":"D423","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]
[{"$f":"A558+1","v":2},null,{"$f":"C424","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]
[{"$f":"A559+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN429","v":0},0,0]
[8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A565+1","v":9},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]
[{"$f":"A566+1","v":10},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Depreciation Amount"]
[1,{"$f":"SUM(C570:AP570)","v":0},{"$f":"LOOKUP(C558,$B$501:$AP$501,$B$502:$AP$502)*$B720","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]
[{"$f":"A570+1","v":2},0,{"$f":"LOOKUP(C559,$B$501:$AP$501,$B$502:$AP$502)*$B721","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]
[{"$f":"A571+1","v":3},0,{"$f":"LOOKUP(C560,$B$501:$AP$501,$B$502:$AP$502)*$B722","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]
[4,0,{"$f":"LOOKUP(C561,$B$501:$AP$501,$B$502:$AP$502)*$B723","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]
[5,0,{"$f":"LOOKUP(C562,$B$501:$AP$501,$B$502:$AP$502)*$B724","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]
[6,0,{"$f":"LOOKUP(C563,$B$501:$AP$501,$B$502:$AP$502)*$B725","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]
[7,0,{"$f":"LOOKUP(C564,$B$501:$AP$501,$B$502:$AP$502)*$B726","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]
[8,0,{"$f":"LOOKUP(C565,$B$501:$AP$501,$B$502:$AP$502)*$B727","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]
[{"$f":"A577+1","v":9},0,{"$f":"LOOKUP(C566,$B$501:$AP$501,$B$502:$AP$502)*$B728","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]
[{"$f":"A578+1","v":10},0,{"$f":"LOOKUP(C567,$B$501:$AP$501,$B$502:$AP$502)*$B729","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]
["Total",null,{"$f":"SUM(C570:C579)","v":0},{"$f":"SUM(D570:D579)","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]
[]
["Production Tax Credit (PTC)"]
["State"]
["Unadjusted PTC value ($/kWh)",null,{"$f":"IF(C$2<=StatePTCTerm,StatePTCAmount*(1+Inflation)^B$2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Adjusted PTC Value ($/MWh)",null,{"$f":"ROUND(C584*1000,0)","v":0},{"$f":"ROUND(D584*1000,0)","v":0},{"$f":"ROUND(E584*1000,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Production (MWh)",null,{"$f":"C$5/1000","v":16188.48},{"$f":"D$5/1000","v":16107.5376},{"$f":"E$5/1000","v":16026.999912000001},15946.86491244,15867.1305878778,15787.794934938413,15708.85596026372,15630.311680462401,15552.16012206009,15474.399321449788,15397.02732484254,15320.042188218327,15243.441977277236,15167.224767390851,15091.388643553897,15015.931700336127,14940.852041834445,14866.147781625275,14791.817042717148,14717.85795750356,14644.268667716045,14571.047324377465,14498.192087755579,14425.701127316799,14353.572621680216,14281.804758571814,14210.395734778956,14139.34375610506,14068.647037324537,13998.303802137914,13928.312283127225,13858.670721711587,13789.377368103029,13720.430481262514,13651.828328856202,13583.569187211922,13515.651341275861,13448.073084569483,13380.832719146636,13313.928555550903]
["Total",null,{"$f":"C585*C586","v":0},{"$f":"D585*D586","v":0},{"$f":"E585*E586","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]
[]
["Federal"]
["Unadjusted PTC value ($/kWh)",null,{"$f":"IF(C$2<=FedPTCTerm,FedPTCAmount*(1+Inflation)^B$2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Adjusted PTC Value ($/MWh)",null,{"$f":"ROUND(C590*1000,0)","v":0},{"$f":"ROUND(D590*1000,0)","v":0},{"$f":"ROUND(E590*1000,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Production (MWh)",null,{"$f":"C$5/1000","v":16188.48},{"$f":"D$5/1000","v":16107.5376},{"$f":"E$5/1000","v":16026.999912000001},15946.86491244,15867.1305878778,15787.794934938413,15708.85596026372,15630.311680462401,15552.16012206009,15474.399321449788,15397.02732484254,15320.042188218327,15243.441977277236,15167.224767390851,15091.388643553897,15015.931700336127,14940.852041834445,14866.147781625275,14791.817042717148,14717.85795750356,14644.268667716045,14571.047324377465,14498.192087755579,14425.701127316799,14353.572621680216,14281.804758571814,14210.395734778956,14139.34375610506,14068.647037324537,13998.303802137914,13928.312283127225,13858.670721711587,13789.377368103029,13720.430481262514,13651.828328856202,13583.569187211922,13515.651341275861,13448.073084569483,13380.832719146636,13313.928555550903]
["Total",null,{"$f":"C591*C592","v":0},{"$f":"D591*D592","v":0},{"$f":"E591*E592","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]
[]
["Investment Based Incentive (IBI)"]
[{"$f":"'Inputs & Results'!A54","v":"Fixed Amount ($)"}]
[{"$f":"'Inputs & Results'!A55","v":"Federal"},null,{"$f":"IBIFedFixed","v":0}]
[{"$f":"'Inputs & Results'!A56","v":"State"},null,{"$f":"IBIStateFixed","v":0}]
[{"$f":"'Inputs & Results'!A57","v":"Utility"},null,{"$f":"IBIUtilityFixed","v":0}]
[{"$f":"'Inputs & Results'!A58","v":"Other"},null,{"$f":"IBIOtherFixed","v":0}]
["Total",null,{"$f":"SUM(C597:C600)","v":0}]
[{"$f":"'Inputs & Results'!A59","v":"Percentage of Pre-Financing Costs"}]
[{"$f":"'Inputs & Results'!A60","v":"Federal"},null,{"$f":"IBIFedPercent","v":0}]
[{"$f":"'Inputs & Results'!A61","v":"State"},null,{"$f":"IBIStatePercent","v":0}]
[{"$f":"'Inputs & Results'!A62","v":"Utility"},null,{"$f":"IBIUtilityPercent","v":0}]
[{"$f":"'Inputs & Results'!A63","v":"Other"},null,{"$f":"IBIOtherPercent","v":0}]
["Total",null,{"$f":"SUM(C603:C606)","v":0}]
["Capacity Based Incentive (CBI)"]
[{"$f":"'Inputs & Results'!A65","v":"Federal"},null,{"$f":"CBIFed","v":0}]
[{"$f":"'Inputs & Results'!A66","v":"State"},null,{"$f":"CBIState","v":0}]
[{"$f":"'Inputs & Results'!A67","v":"Utility"},null,{"$f":"CBIUtility","v":0}]
[{"$f":"'Inputs & Results'!A68","v":"Other"},null,{"$f":"CBIOther","v":0}]
["Total",null,{"$f":"SUM(C609:C612)","v":0}]
[]
["Production Based Incentive (PBI)"]
[{"$f":"'Inputs & Results'!A72","v":"Federal"}]
["Incentive ($/kWh)",null,{"$f":"IF(AND(C$2<=PBIFedTerm,C$2<=AnalysisPeriod),PBIFed*(1+PBIFedEsc)^B$2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Generation (kWh)",null,{"$f":"C$5","v":16188480},{"$f":"D$5","v":16107537.6},16026999.912,15946864.91244,15867130.587877801,15787794.934938412,15708855.96026372,15630311.680462401,15552160.12206009,15474399.321449788,15397027.324842541,15320042.188218327,15243441.977277236,15167224.767390851,15091388.643553898,15015931.700336127,14940852.041834446,14866147.781625275,14791817.042717148,14717857.957503561,14644268.667716045,14571047.324377464,14498192.087755578,14425701.127316799,14353572.621680215,14281804.758571815,14210395.734778956,14139343.75610506,14068647.037324537,13998303.802137915,13928312.283127224,13858670.721711587,13789377.368103029,13720430.481262514,13651828.328856202,13583569.187211921,13515651.341275861,13448073.084569484,13380832.719146635,13313928.555550903]
["Total",null,{"$f":"C617*C618","v":0},{"$f":"D617*D618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Inputs & Results'!A73","v":"State"}]
["Incentive ($/kWh)",null,{"$f":"IF(AND(C$2<=PBIStateTerm,C$2<=AnalysisPeriod),PBIState*(1+PBIStateEsc)^B$2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Generation (kWh)",null,{"$f":"C$5","v":16188480},{"$f":"D$5","v":16107537.6},16026999.912,15946864.91244,15867130.587877801,15787794.934938412,15708855.96026372,15630311.680462401,15552160.12206009,15474399.321449788,15397027.324842541,15320042.188218327,15243441.977277236,15167224.767390851,15091388.643553898,15015931.700336127,14940852.041834446,14866147.781625275,14791817.042717148,14717857.957503561,14644268.667716045,14571047.324377464,14498192.087755578,14425701.127316799,14353572.621680215,14281804.758571815,14210395.734778956,14139343.75610506,14068647.037324537,13998303.802137915,13928312.283127224,13858670.721711587,13789377.368103029,13720430.481262514,13651828.328856202,13583569.187211921,13515651.341275861,13448073.084569484,13380832.719146635,13313928.555550903]
["Total",null,{"$f":"C621*C622","v":0},{"$f":"D621*D622","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Inputs & Results'!A74","v":"Utility"}]
["Incentive ($/kWh)",null,{"$f":"IF(AND(C$2<=PBIUtilityTerm,C$2<=AnalysisPeriod),PBIUtility*(1+PBIUtilityEsc)^B$2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Generation (kWh)",null,{"$f":"C$5","v":16188480},{"$f":"D$5","v":16107537.6},16026999.912,15946864.91244,15867130.587877801,15787794.934938412,15708855.96026372,15630311.680462401,15552160.12206009,15474399.321449788,15397027.324842541,15320042.188218327,15243441.977277236,15167224.767390851,15091388.643553898,15015931.700336127,14940852.041834446,14866147.781625275,14791817.042717148,14717857.957503561,14644268.667716045,14571047.324377464,14498192.087755578,14425701.127316799,14353572.621680215,14281804.758571815,14210395.734778956,14139343.75610506,14068647.037324537,13998303.802137915,13928312.283127224,13858670.721711587,13789377.368103029,13720430.481262514,13651828.328856202,13583569.187211921,13515651.341275861,13448073.084569484,13380832.719146635,13313928.555550903]
["Total",null,{"$f":"C625*C626","v":0},{"$f":"D625*D626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Inputs & Results'!A75","v":"Other"}]
["Incentive ($/kWh)",null,{"$f":"IF(AND(C$2<=PBIOtherTerm,C$2<=AnalysisPeriod),PBIOther*(1+PBIOtherEsc)^B$2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Generation (kWh)",null,{"$f":"C$5","v":16188480},{"$f":"D$5","v":16107537.6},16026999.912,15946864.91244,15867130.587877801,15787794.934938412,15708855.96026372,15630311.680462401,15552160.12206009,15474399.321449788,15397027.324842541,15320042.188218327,15243441.977277236,15167224.767390851,15091388.643553898,15015931.700336127,14940852.041834446,14866147.781625275,14791817.042717148,14717857.957503561,14644268.667716045,14571047.324377464,14498192.087755578,14425701.127316799,14353572.621680215,14281804.758571815,14210395.734778956,14139343.75610506,14068647.037324537,13998303.802137915,13928312.283127224,13858670.721711587,13789377.368103029,13720430.481262514,13651828.328856202,13583569.187211921,13515651.341275861,13448073.084569484,13380832.719146635,13313928.555550903]
["Total",null,{"$f":"C629*C630","v":0},{"$f":"D629*D630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Total",null,{"$f":"C619+C623+C627+C631","v":0},{"$f":"D619+D623+D627+D631","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Reserve Accounts"]
[{"$f":"'Inputs & Results'!A180","v":"Working Capital Reserve"}]
["Beginning Balance",0,{"$f":"B640","v":387206.93687500001},{"$f":"C640","v":384431.16756824998},381739.62918197032,379134.01992367639,376616.07351194887,374187.55993867398,371850.28624794976,369606.09733202669,367456.87674465985,365404.54753225867,363451.07308322965,361598.45799591293,359848.74896552722,358204.03569054336,356666.45179891773,355238.17579462606,353921.4320249476,352718.49166896072,351631.67374772049,350663.34615659888,349815.9267202809,356257.34536466864,362824.6619374578,369520.45061541384,376347.33996138244,383308.01410033775,390405.21392127697,397641.73830553866,405020.44538212963,412544.253810664,420216.14409252495,428039.15991088084,436016.40950019471,444151.06704588479,452446.37411480671,460905.64111724397,469532.24880110752,478329.64977906219,487301.37008931278,496451.01079080044]
["Funding",{"$f":"IF(B$2<AnalysisPeriod,B640-B637,0)","v":387206.93687500001},-2775.7693067500368,-2691.5383862796589,-2605.6092582939309,-2517.9464117275202,-2428.5135732748895,-2337.2736907242215,-2244.1889159230632,-2149.2205873668427,-2052.3292124011787,-1953.4744490290177,-1852.6150873167207,-1749.7090303857112,-1644.7132749838638,-1537.5838916256325,-1428.2760042916634,-1316.7437696784618,-1202.9403559868806,-1086.817921240232,-968.3275911216042,-847.41943631798495,6441.4186443877406,6567.316572789161,6695.7886779560358,6826.8893459686078,6960.6741389553063,7097.1998209392186,7236.524384261691,7378.7070765909739,7523.8084285343648,7671.8902818609495,7823.015818355896,7977.2495893138694,8134.6575456900755,8295.3070689219167,8459.2670024372637,8626.607683863549,8797.4009779546759,8971.7203102505882,9149.6407014876604,0]
["Release of Funds",0,{"$f":"IF(C$2=AnalysisPeriod,-C637,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-496451.01079080044]
["Ending Balance",{"$f":"(C23+C27+C31+C39+C40)*(SLWC/12)","v":387206.93687500001},384431.16756824998,381739.62918197032,379134.01992367639,376616.07351194887,374187.55993867398,371850.28624794976,369606.09733202669,367456.87674465985,365404.54753225867,363451.07308322965,361598.45799591293,359848.74896552722,358204.03569054336,356666.45179891773,355238.17579462606,353921.4320249476,352718.49166896072,351631.67374772049,350663.34615659888,349815.9267202809,356257.34536466864,362824.6619374578,369520.45061541384,376347.33996138244,383308.01410033775,390405.21392127697,397641.73830553866,405020.44538212963,412544.253810664,420216.14409252495,428039.15991088084,436016.40950019471,444151.06704588479,452446.37411480671,460905.64111724397,469532.24880110752,478329.64977906219,487301.37008931278,496451.01079080044,0]
[]
[{"$f":"'Inputs & Results'!A178","v":"Lease Payment Reserve"}]
["Beginning Balance",0,{"$f":"B646","v":3113558.5054389434},{"$f":"C646","v":3113558.5054389434},{"$f":"D646","v":3113558.5054389434},{"$f":"E646","v":3113558.5054389434},{"$f":"F646","v":3113558.5054389434},{"$f":"G646","v":3113558.5054389434},{"$f":"H646","v":3113558.5054389434},{"$f":"I646","v":3113558.5054389434},{"$f":"J646","v":3113558.5054389434},{"$f":"K646","v":3113558.5054389434},{"$f":"L646","v":3113558.5054389434},{"$f":"M646","v":3113558.5054389434},{"$f":"N646","v":3113558.5054389434},{"$f":"O646","v":3113558.5054389434},{"$f":"P646","v":3113558.5054389434},{"$f":"Q646","v":3113558.5054389434},{"$f":"R646","v":3113558.5054389434},{"$f":"S646","v":3113558.5054389434},{"$f":"T646","v":3113558.5054389434},{"$f":"U646","v":3113558.5054389434},{"$f":"V646","v":3113558.5054389434},{"$f":"W646","v":3113558.5054389434},{"$f":"X646","v":3113558.5054389434},{"$f":"Y646","v":3113558.5054389434},{"$f":"Z646","v":3113558.5054389434},{"$f":"AA646","v":3113558.5054389434},{"$f":"AB646","v":3113558.5054389434},{"$f":"AC646","v":3113558.5054389434},{"$f":"AD646","v":3113558.5054389434},{"$f":"AE646","v":3113558.5054389434},{"$f":"AF646","v":3113558.5054389434},{"$f":"AG646","v":3113558.5054389434},{"$f":"AH646","v":3113558.5054389434},{"$f":"AI646","v":3113558.5054389434},{"$f":"AJ646","v":3113558.5054389434},{"$f":"AK646","v":3113558.5054389434},{"$f":"AL646","v":3113558.5054389434},{"$f":"AM646","v":3113558.5054389434},{"$f":"AN646","v":3113558.5054389434},{"$f":"AO646","v":3113558.5054389434}]
["Funding",{"$f":"(LeaseReserveMonths/12)*C76","v":3113558.5054389434},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Release of Funds",0,{"$f":"IF(C$2=AnalysisPeriod,-C643,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3113558.5054389434]
["Ending Balance",{"$f":"SUM(B643:B645)","v":3113558.5054389434},{"$f":"SUM(C643:C645)","v":3113558.5054389434},3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,0]
[]
["Major Equipment Replacement Reserve 1"]
["Beginning Balance",0,{"$f":"B652","v":0},{"$f":"C652","v":245406.02862510949},490812.05725021899,736218.08587532851,981624.11450043798,1227030.1431255476,1472436.171750657,1717842.2003757665,1963248.229000876,2208654.2576259854,2454060.2862510951,2699466.3148762048,0,293411.90721039008,586823.81442078017,880235.72163117025,1173647.6288415603,1467059.5360519504,1760471.4432623405,2053883.3504727306,2347295.2576831207,2640707.1648935108,2934119.0721039008,3227530.9793142909,0,350808.60798392771,701617.21596785542,1052425.8239517831,1403234.4319357108,1754043.0399196385,2104851.6479035662,2455660.255887494,2806468.8638714217,3157277.4718553494,3508086.0798392771,3858894.6878232048,0,0,0,0]
["Funding (through operations)",0,{"$f":"C678","v":245406.02862510949},{"$f":"D678","v":245406.02862510949},245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,0,0,0,0]
["Release of Funds",0,{"$f":"-C666","v":0},{"$f":"-D666","v":0},0,0,0,0,0,0,0,0,0,-2944872.3435013141,0,0,0,0,0,0,0,0,0,0,0,-3520942.886524681,0,0,0,0,0,0,0,0,0,0,0,-4209703.2958071325,0,0,0,0]
["Ending Balance",{"$f":"SUM(B649:B651)","v":0},{"$f":"SUM(C649:C651)","v":245406.02862510949},{"$f":"SUM(D649:D651)","v":490812.05725021899},736218.08587532851,981624.11450043798,1227030.1431255476,1472436.171750657,1717842.2003757665,1963248.229000876,2208654.2576259854,2454060.2862510951,2699466.3148762048,0,293411.90721039008,586823.81442078017,880235.72163117025,1173647.6288415603,1467059.5360519504,1760471.4432623405,2053883.3504727306,2347295.2576831207,2640707.1648935108,2934119.0721039008,3227530.9793142909,0,350808.60798392771,701617.21596785542,1052425.8239517831,1403234.4319357108,1754043.0399196385,2104851.6479035662,2455660.255887494,2806468.8638714217,3157277.4718553494,3508086.0798392771,3858894.6878232048,0,0,0,0,0]
[]
["Timing of Funding"]
["Cost of Each Occurrence"]
[1,{"$f":"SUM(C656:AP656)","v":2944872.3435013141},{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency*$A656,MMCost*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,2944872.3435013141,0,0,0,0,{"$f":"IF(S$2>AnalysisPeriod,0,IF(S$2=MMFrequency*$A656,MMCost*CapacityDC*1000*(1+Inflation)^R$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI$2>AnalysisPeriod,0,IF(AI$2=MMFrequency*$A656,MMCost*CapacityDC*1000*(1+Inflation)^AH$2,0))","v":0},0,0,0,0,0,0,0]
[{"$f":"A656+1","v":2},3520942.886524681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3520942.886524681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A657+1","v":3},4209703.2958071325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4209703.2958071325,0,0,0,0]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A663+1","v":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]
[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]
["Total",null,{"$f":"SUM(C656:C665)","v":0},{"$f":"SUM(D656:D665)","v":0},0,0,0,0,0,0,0,0,0,2944872.3435013141,0,0,0,0,0,0,0,0,0,0,0,3520942.886524681,0,0,0,0,0,0,0,0,0,0,0,4209703.2958071325,0,0,0,0]
["Funding of Each Occurrence"]
[1,{"$f":"SUM(C668:AP668)","v":2944872.3435013145},{"$f":"IF(C$2<=MMFrequency*$A$656,$B$656/(MMFrequency),0)","v":245406.02862510949},245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A668+1","v":2},3520942.886524681,{"$f":"IF(AND(C$2>MMFrequency*$A656,C$2<=MMFrequency*$A657),$B657/(MMFrequency),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A669+1","v":3},4209703.2958071325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,0,0,0,0]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(R$2>MMFrequency*$A662,R$2<=MMFrequency*$A663),$B663/(MMFrequency),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A675+1","v":9},0,{"$f":"IF(AND(C$2>MMFrequency*$A663,C$2<=MMFrequency*$A664),$B664/(MMFrequency),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A676+1","v":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]
["Total",null,{"$f":"SUM(C668:C677)","v":245406.02862510949},{"$f":"SUM(D668:D677)","v":245406.02862510949},245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,0,0,0,0]
[]
["Major Equipment Replacement Reserve 2"]
["Beginning Balance",0,{"$f":"B684","v":0},{"$f":"C684","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]
["Funding (through operations)",0,{"$f":"C710","v":0},{"$f":"D710","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]
["Release of Funds",0,{"$f":"-C698","v":0},{"$f":"-D698","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]
["Ending Balance",{"$f":"SUM(B681:B683)","v":0},{"$f":"SUM(C681:C683)","v":0},{"$f":"SUM(D681:D683)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Timing of Funding"]
["Cost of Each Occurrence"]
[1,{"$f":"SUM(C688:AP688)","v":0},{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency2*$A688,MMCost2*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(S$2>AnalysisPeriod,0,IF(S$2=MMFrequency2*$A688,MMCost2*CapacityDC*1000*(1+Inflation)^R$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI$2>AnalysisPeriod,0,IF(AI$2=MMFrequency2*$A688,MMCost2*CapacityDC*1000*(1+Inflation)^AH$2,0))","v":0},0,0,0,0,0,0,0]
[{"$f":"A688+1","v":2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A689+1","v":3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A695+1","v":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]
[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]
["Total",null,{"$f":"SUM(C688:C697)","v":0},{"$f":"SUM(D688:D697)","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]
["Funding of Each Occurrence"]
[1,{"$f":"SUM(C700:AP700)","v":0},{"$f":"IF(C$2<=MMFrequency2*$A$688,$B$688/(MMFrequency2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A700+1","v":2},0,{"$f":"IF(AND(C$2>MMFrequency2*$A688,C$2<=MMFrequency2*$A689),$B689/(MMFrequency2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A701+1","v":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]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(R$2>MMFrequency2*$A694,R$2<=MMFrequency2*$A695),$B695/(MMFrequency2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A707+1","v":9},0,{"$f":"IF(AND(C$2>MMFrequency2*$A695,C$2<=MMFrequency2*$A696),$B696/(MMFrequency2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A708+1","v":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]
["Total",null,{"$f":"SUM(C700:C709)","v":0},{"$f":"SUM(D700:D709)","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]
[]
["Major Equipment Replacement Reserve 3"]
["Beginning Balance",0,{"$f":"B716","v":0},{"$f":"C716","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]
["Funding (through operations)",0,{"$f":"C742","v":0},{"$f":"D742","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]
["Release of Funds",0,{"$f":"-C730","v":0},{"$f":"-D730","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]
["Ending Balance",{"$f":"SUM(B713:B715)","v":0},{"$f":"SUM(C713:C715)","v":0},{"$f":"SUM(D713:D715)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Timing of Funding"]
["Cost of Each Occurrence"]
[1,{"$f":"SUM(C720:AP720)","v":0},{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency3*$A720,MMCost3*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(S$2>AnalysisPeriod,0,IF(S$2=MMFrequency3*$A720,MMCost3*CapacityDC*1000*(1+Inflation)^R$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI$2>AnalysisPeriod,0,IF(AI$2=MMFrequency3*$A720,MMCost3*CapacityDC*1000*(1+Inflation)^AH$2,0))","v":0},0,0,0,0,0,0,0]
[{"$f":"A720+1","v":2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A721+1","v":3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A727+1","v":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]
[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]
["Total",null,{"$f":"SUM(C720:C729)","v":0},{"$f":"SUM(D720:D729)","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]
["Funding of Each Occurrence"]
[1,{"$f":"SUM(C732:AP732)","v":0},{"$f":"IF(C$2<=MMFrequency3*$A$720,$B$720/(MMFrequency3),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A732+1","v":2},0,{"$f":"IF(AND(C$2>MMFrequency3*$A720,C$2<=MMFrequency3*$A721),$B721/(MMFrequency3),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A733+1","v":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]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(R$2>MMFrequency3*$A726,R$2<=MMFrequency3*$A727),$B727/(MMFrequency3),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A739+1","v":9},0,{"$f":"IF(AND(C$2>MMFrequency3*$A727,C$2<=MMFrequency3*$A728),$B728/(MMFrequency3),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A740+1","v":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]
["Total",null,{"$f":"SUM(C732:C741)","v":0},{"$f":"SUM(D732:D741)","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]
[]
["Interest on Reserves (all but Lease Payment Reserve)"]
["Total Reserves",{"$f":"B640+B652+B684+B716","v":387206.93687500001},629837.19619335944,872551.68643218931,1115352.1057990049,1358240.1880123869,1601217.7030642214,1844286.4579986068,2087448.2977077933,2330705.1057455358,2574058.805158244,2817511.359334325,3061064.7728721178,359848.74896552722,651615.94290093344,943490.26621969789,1235473.8974257964,1527569.0608665079,1819778.0277209112,2112103.1170100612,2404546.6966293296,2697111.1844034018,2996964.5102581792,3296943.7340413588,3597051.4299297049,376347.33996138244,734116.62208426546,1092022.4298891323,1450067.5622573218,1808254.8773178405,2166587.2937303027,2525067.7919960911,2883699.4157983749,3242485.2733716164,3601428.538901234,3960532.4539540838,4319800.3289404484,469532.24880110752,478329.64977906219,487301.37008931278,496451.01079080044,0]
["Interest on Reserves",null,{"$f":"IF(C$2<=AnalysisPeriod,B745*InterestOnReserves,0)","v":6776.1213953125007},11022.150933383791,15269.654512563315,19518.661851482586,23769.203290216774,28021.309803623877,32275.013014975622,36530.345209886385,40787.339350546878,45046.029090269272,49306.448788350688,53568.63352526207,6297.3531068967268,11403.279000766337,16511.079658844716,21620.793204951438,26732.458565163892,31846.115485115948,36961.804547676074,42079.567191013273,47199.445727059538,52446.878929518141,57696.515345723783,62948.400023769842,6586.0784493241936,12847.040886474646,19110.392523059818,25376.182339503135,31644.460353062212,37915.277640280299,44188.686359931598,50464.739776471564,56743.492284003289,63024.999430771604,69309.317944196475,75596.50575645786,8216.8143540193832,8370.7688711335886,8527.773976562974,8687.8926888390088]
[]
["Interest on Lease Payment Reserve"]
["Total Reserves",{"$f":"B646","v":3113558.5054389434},{"$f":"C646","v":3113558.5054389434},3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,3113558.5054389434,0]
["Interest on Reserves",null,{"$f":"IF(C$2<=AnalysisPeriod,B749*InterestOnReserves,0)","v":54487.273845181517},{"$f":"IF(D$2<=AnalysisPeriod,C749*InterestOnReserves,0)","v":54487.273845181517},{"$f":"IF(E$2<=AnalysisPeriod,D749*InterestOnReserves,0)","v":54487.273845181517},{"$f":"IF(F$2<=AnalysisPeriod,E749*InterestOnReserves,0)","v":54487.273845181517},{"$f":"IF(G$2<=AnalysisPeriod,F749*InterestOnReserves,0)","v":54487.273845181517},{"$f":"IF(H$2<=AnalysisPeriod,G749*InterestOnReserves,0)","v":54487.273845181517},{"$f":"IF(I$2<=AnalysisPeriod,H749*InterestOnReserves,0)","v":54487.273845181517},{"$f":"IF(J$2<=AnalysisPeriod,I749*InterestOnReserves,0)","v":54487.273845181517},{"$f":"IF(K$2<=AnalysisPeriod,J749*InterestOnReserves,0)","v":54487.273845181517},{"$f":"IF(L$2<=AnalysisPeriod,K749*InterestOnReserves,0)","v":54487.273845181517},{"$f":"IF(M$2<=AnalysisPeriod,L749*InterestOnReserves,0)","v":54487.273845181517},{"$f":"IF(N$2<=AnalysisPeriod,M749*InterestOnReserves,0)","v":54487.273845181517},{"$f":"IF(O$2<=AnalysisPeriod,N749*InterestOnReserves,0)","v":54487.273845181517},{"$f":"IF(P$2<=AnalysisPeriod,O749*InterestOnReserves,0)","v":54487.273845181517},{"$f":"IF(Q$2<=AnalysisPeriod,P749*InterestOnReserves,0)","v":54487.273845181517},{"$f":"IF(R$2<=AnalysisPeriod,Q749*InterestOnReserves,0)","v":54487.273845181517},{"$f":"IF(S$2<=AnalysisPeriod,R749*InterestOnReserves,0)","v":54487.273845181517},{"$f":"IF(T$2<=AnalysisPeriod,S749*InterestOnReserves,0)","v":54487.273845181517},{"$f":"IF(U$2<=AnalysisPeriod,T749*InterestOnReserves,0)","v":54487.273845181517},{"$f":"IF(V$2<=AnalysisPeriod,U749*InterestOnReserves,0)","v":54487.273845181517},{"$f":"IF(W$2<=AnalysisPeriod,V749*InterestOnReserves,0)","v":54487.273845181517},{"$f":"IF(X$2<=AnalysisPeriod,W749*InterestOnReserves,0)","v":54487.273845181517},{"$f":"IF(Y$2<=AnalysisPeriod,X749*InterestOnReserves,0)","v":54487.273845181517},{"$f":"IF(Z$2<=AnalysisPeriod,Y749*InterestOnReserves,0)","v":54487.273845181517},{"$f":"IF(AA$2<=AnalysisPeriod,Z749*InterestOnReserves,0)","v":54487.273845181517},{"$f":"IF(AB$2<=AnalysisPeriod,AA749*InterestOnReserves,0)","v":54487.273845181517},{"$f":"IF(AC$2<=AnalysisPeriod,AB749*InterestOnReserves,0)","v":54487.273845181517},{"$f":"IF(AD$2<=AnalysisPeriod,AC749*InterestOnReserves,0)","v":54487.273845181517},{"$f":"IF(AE$2<=AnalysisPeriod,AD749*InterestOnReserves,0)","v":54487.273845181517},{"$f":"IF(AF$2<=AnalysisPeriod,AE749*InterestOnReserves,0)","v":54487.273845181517},{"$f":"IF(AG$2<=AnalysisPeriod,AF749*InterestOnReserves,0)","v":54487.273845181517},{"$f":"IF(AH$2<=AnalysisPeriod,AG749*InterestOnReserves,0)","v":54487.273845181517},{"$f":"IF(AI$2<=AnalysisPeriod,AH749*InterestOnReserves,0)","v":54487.273845181517},{"$f":"IF(AJ$2<=AnalysisPeriod,AI749*InterestOnReserves,0)","v":54487.273845181517},{"$f":"IF(AK$2<=AnalysisPeriod,AJ749*InterestOnReserves,0)","v":54487.273845181517},{"$f":"IF(AL$2<=AnalysisPeriod,AK749*InterestOnReserves,0)","v":54487.273845181517},{"$f":"IF(AM$2<=AnalysisPeriod,AL749*InterestOnReserves,0)","v":54487.273845181517},{"$f":"IF(AN$2<=AnalysisPeriod,AM749*InterestOnReserves,0)","v":54487.273845181517},{"$f":"IF(AO$2<=AnalysisPeriod,AN749*InterestOnReserves,0)","v":54487.273845181517},{"$f":"IF(AP$2<=AnalysisPeriod,AO749*InterestOnReserves,0)","v":54487.273845181517}]

{"sheet":"Single Owner","index":5,"n_rows":701,"n_cols":42,"rows_kept":701,"cut":false,"hidden":false,"merged":[]}
["Single Owner"]
["Operating Year",0,{"$f":"B2+1","v":1},{"$f":"C2+1","v":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,{"$f":"AE2+1","v":30},31,32,33,34,35,36,{"$f":"AL2+1","v":37},38,39,40]
[]
["Production (AC-kWh)"]
["Net Production (AC-kWh)",null,{"$f":"IF(C$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(C$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(C$2-1)),0)","v":16188480},{"$f":"IF(D$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(D$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(D$2-1)),0)","v":16107537.6},{"$f":"IF(E$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(E$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(E$2-1)),0)","v":16026999.912},{"$f":"IF(F$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(F$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(F$2-1)),0)","v":15946864.91244},{"$f":"IF(G$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(G$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(G$2-1)),0)","v":15867130.587877801},{"$f":"IF(H$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(H$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(H$2-1)),0)","v":15787794.934938412},{"$f":"IF(I$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(I$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(I$2-1)),0)","v":15708855.96026372},{"$f":"IF(J$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(J$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(J$2-1)),0)","v":15630311.680462401},{"$f":"IF(K$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(K$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(K$2-1)),0)","v":15552160.12206009},{"$f":"IF(L$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(L$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(L$2-1)),0)","v":15474399.321449788},{"$f":"IF(M$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(M$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(M$2-1)),0)","v":15397027.324842541},{"$f":"IF(N$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(N$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(N$2-1)),0)","v":15320042.188218327},{"$f":"IF(O$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(O$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(O$2-1)),0)","v":15243441.977277236},{"$f":"IF(P$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(P$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(P$2-1)),0)","v":15167224.767390851},{"$f":"IF(Q$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(Q$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(Q$2-1)),0)","v":15091388.643553898},{"$f":"IF(R$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(R$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(R$2-1)),0)","v":15015931.700336127},{"$f":"IF(S$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(S$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(S$2-1)),0)","v":14940852.041834446},{"$f":"IF(T$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(T$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(T$2-1)),0)","v":14866147.781625275},{"$f":"IF(U$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(U$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(U$2-1)),0)","v":14791817.042717148},{"$f":"IF(V$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(V$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(V$2-1)),0)","v":14717857.957503561},{"$f":"IF(W$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(W$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(W$2-1)),0)","v":14644268.667716045},{"$f":"IF(X$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(X$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(X$2-1)),0)","v":14571047.324377464},{"$f":"IF(Y$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(Y$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(Y$2-1)),0)","v":14498192.087755578},{"$f":"IF(Z$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(Z$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(Z$2-1)),0)","v":14425701.127316799},{"$f":"IF(AA$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AA$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AA$2-1)),0)","v":14353572.621680215},{"$f":"IF(AB$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AB$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AB$2-1)),0)","v":14281804.758571815},{"$f":"IF(AC$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AC$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AC$2-1)),0)","v":14210395.734778956},{"$f":"IF(AD$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AD$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AD$2-1)),0)","v":14139343.75610506},{"$f":"IF(AE$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AE$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AE$2-1)),0)","v":14068647.037324537},{"$f":"IF(AF$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AF$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AF$2-1)),0)","v":13998303.802137915},{"$f":"IF(AG$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AG$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AG$2-1)),0)","v":13928312.283127224},{"$f":"IF(AH$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AH$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AH$2-1)),0)","v":13858670.721711587},{"$f":"IF(AI$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AI$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AI$2-1)),0)","v":13789377.368103029},{"$f":"IF(AJ$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AJ$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AJ$2-1)),0)","v":13720430.481262514},{"$f":"IF(AK$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AK$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AK$2-1)),0)","v":13651828.328856202},{"$f":"IF(AL$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AL$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AL$2-1)),0)","v":13583569.187211921},{"$f":"IF(AM$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AM$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AM$2-1)),0)","v":13515651.341275861},{"$f":"IF(AN$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AN$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AN$2-1)),0)","v":13448073.084569484},{"$f":"IF(AO$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AO$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AO$2-1)),0)","v":13380832.719146635},{"$f":"IF(AP$2<=AnalysisPeriod,IF('Inputs & Results'!$M$3=\"Annual Inputs\",LOOKUP(AP$2,'Inputs & Results'!$L$9:$L$48,'Inputs & Results'!$M$9:$M$48),'Inputs & Results'!$M$5*CapacityAC*8760*(1-'Inputs & Results'!$M$6)^(AP$2-1)),0)","v":13313928.555550903}]
[]
["Partial Income Statement: Project"]
["Revenues"]
["PPA"]
["Net Production (AC-kWh)",null,{"$f":"C5","v":16188480},{"$f":"D5","v":16107537.6},{"$f":"E5","v":16026999.912},{"$f":"F5","v":15946864.91244},15867130.587877801,15787794.934938412,15708855.96026372,15630311.680462401,15552160.12206009,15474399.321449788,15397027.324842541,15320042.188218327,15243441.977277236,15167224.767390851,15091388.643553898,15015931.700336127,14940852.041834446,14866147.781625275,14791817.042717148,14717857.957503561,14644268.667716045,14571047.324377464,14498192.087755578,14425701.127316799,14353572.621680215,14281804.758571815,14210395.734778956,14139343.75610506,14068647.037324537,13998303.802137915,13928312.283127224,13858670.721711587,13789377.368103029,13720430.481262514,13651828.328856202,13583569.187211921,13515651.341275861,13448073.084569484,13380832.719146635,13313928.555550903]
["Price  (¢/kWh)",null,{"$f":"SOPPAPrice*(1+SOPPAPriceEsc)^B2","v":26.322649530122916},26.585876025424145,26.851734785678389,27.120252133535168,27.391454654870522,27.665369201419225,27.942022893433425,28.221443122367749,28.503657553591434,28.78869412912735,29.076581070418626,29.367346881122806,29.661020349934034,29.957630553433376,30.257206858967713,30.559778927557382,30.865376716832966,31.174030484001296,31.485770788841311,31.800628496729718,32.118634781697018,32.439821129513987,32.764219340809134,33.091861534217216,33.422780149559401,33.757007951054995,34.094578030565543,34.435523810871189,34.7798790489799,35.127677839469705,35.47895461786441,35.83374416404304,36.192081605683477,36.554002421740314,36.919542445957717,37.288737870417286,37.661625249121464,38.038241501612681,38.41862391662881,38.802810155795093]
["Total PPA Revenue",null,{"$f":"C10*C11/100","v":4261236.8546540421},4282329.9770845799,4303527.5104711493,4324829.9716479806,4346237.8800076386,4367751.7575136758,4389372.1287133694,4411099.5207504993,4432934.4633782161,4454877.4889719374,4476929.1325423494,4499089.931748433,4521360.4269105885,4543741.1610237956,4566232.6797708645,4588835.5315357288,4611550.267416832,4634377.4412405454,4657317.6095746867,4680371.3317420799,4703539.169834204,4726821.6887248829,4750219.4560840726,4773733.0423916867,4797363.0209515281,4821109.9679052383,4844974.4622463686,4868957.0858344864,4893058.4234093679,4917279.062605246,4941619.593965142,4966080.6109552672,4990662.7099794969,5015366.4903938957,5040192.5545213455,5065141.5076662255,5090213.9581291731,5115410.5172219137,5140731.7992821625,5166178.4216886088]
["Production Based Incentive (included if available for debt service)"]
[{"$f":"'Inputs & Results'!A65","v":"Federal"},null,{"$f":"IF(PBIFedDebtSwitch=\"Yes\",C513,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Inputs & Results'!A66","v":"State"},null,{"$f":"IF(PBIStateDebtSwitch=\"Yes\",C517,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Inputs & Results'!A67","v":"Utility"},null,{"$f":"IF(PBIUtilityDebtSwitch=\"Yes\",C521,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Inputs & Results'!A68","v":"Other"},null,{"$f":"IF(PBIOtherDebtSwitch=\"Yes\",C525,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total PBI",null,{"$f":"SUM(C14:C17)","v":0},{"$f":"SUM(D14:D17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Salvage Value",null,{"$f":"IF(C2=AnalysisPeriod,SalvageValue*PreFinancingInstalledCostTotal,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4022715]
["Total Revenue",null,{"$f":"C12+C18+C19","v":4261236.8546540421},4282329.9770845799,4303527.5104711493,4324829.9716479806,4346237.8800076386,4367751.7575136758,4389372.1287133694,4411099.5207504993,4432934.4633782161,4454877.4889719374,4476929.1325423494,4499089.931748433,4521360.4269105885,4543741.1610237956,4566232.6797708645,4588835.5315357288,4611550.267416832,4634377.4412405454,4657317.6095746867,4680371.3317420799,4703539.169834204,4726821.6887248829,4750219.4560840726,4773733.0423916867,4797363.0209515281,4821109.9679052383,4844974.4622463686,4868957.0858344864,4893058.4234093679,4917279.062605246,4941619.593965142,4966080.6109552672,4990662.7099794969,5015366.4903938957,5040192.5545213455,5065141.5076662255,5090213.9581291731,5115410.5172219137,5140731.7992821625,9188893.4216886088]
[]
["Expenses"]
["Fixed Annual Cost",null,{"$f":"IF(C$2<=AnalysisPeriod,OMFixedAnnual*(1+Inflation+OMFixedAnnualRealEsc)^B$2,0)","v":10000},10250,10506.25,10768.906249999998,11038.128906249998,11314.082128906246,11596.934182128902,11886.857536682124,12184.028975099178,12488.629699476654,12800.845441963571,13120.866578012659,13448.888242462976,13785.110448524549,14129.738209737661,14482.981664981105,14845.056206605632,15216.18261177077,15596.587177065039,15986.501856491666,16386.164402903956,16795.818512976552,17215.713975800965,17646.106825195991,18087.259495825889,18539.440983221535,19002.927007802071,19478.000182997122,19964.950187572049,20464.073942261351,20975.675790817881,21500.067685588332,22037.569377728036,22588.508612171237,23153.221327475516,23732.051860662403,24325.353157178964,24933.486986108433,25556.824160761142,26195.744764780171]
["Fixed Cost by Capacity"]
["Capacity (DC kW)",null,{"$f":"IF(C$2<=AnalysisPeriod,CapacityDC,0)","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["Fixed Cost ($/DC kW-yr)",null,{"$f":"IF(C$2<=AnalysisPeriod,OMCapacity*(1+Inflation+OMCapacityRealEsc)^B$2,0)","v":22},22.494999999999997,23.001137499999999,23.518663093749996,24.047833013359369,24.588909256159958,25.142159714423553,25.70785830799808,26.286285119928035,26.877726535126413,27.482475382166754,28.100831078265504,28.73309977752648,29.379594522520826,30.040635399277544,30.716549695761287,31.407672063915907,32.114344685354013,32.836917440774478,33.575748083191904,34.331202415063721,35.103654469402656,35.89348669496421,36.701090145600901,37.526864673876915,38.37121912903914,39.234571559442522,40.117349419529972,41.019989781469398,41.942939551552463,42.886655691462394,43.851605444520295,44.838266567021989,45.847127564779981,46.878687934987525,47.933458413524747,49.011961227829048,50.114730355455208,51.242311788452945,52.395263803693133]
["Total",null,{"$f":"C25*C26","v":220000},{"$f":"D25*D26","v":224949.99999999997},230011.375,235186.63093749995,240478.3301335937,245889.09256159959,251421.59714423554,257078.5830799808,262862.85119928035,268777.26535126416,274824.75382166752,281008.31078265503,287330.99777526478,293795.94522520824,300406.35399277543,307165.49695761286,314076.72063915909,321143.44685354014,328369.17440774478,335757.48083191906,343312.02415063721,351036.54469402658,358934.86694964208,367010.90145600901,375268.64673876914,383712.19129039138,392345.71559442522,401173.49419529975,410199.89781469398,419429.39551552461,428866.55691462394,438516.05444520293,448382.66567021987,458471.27564779983,468786.87934987526,479334.58413524745,490119.6122782905,501147.30355455208,512423.11788452946,523952.63803693134]
["Variable Cost by Generation"]
["Generation (AC-MWh)",null,{"$f":"C5/1000","v":16188.48},{"$f":"D5/1000","v":16107.5376},16026.999912000001,15946.86491244,15867.1305878778,15787.794934938413,15708.85596026372,15630.311680462401,15552.16012206009,15474.399321449788,15397.02732484254,15320.042188218327,15243.441977277236,15167.224767390851,15091.388643553897,15015.931700336127,14940.852041834445,14866.147781625275,14791.817042717148,14717.85795750356,14644.268667716045,14571.047324377465,14498.192087755579,14425.701127316799,14353.572621680216,14281.804758571814,14210.395734778956,14139.34375610506,14068.647037324537,13998.303802137914,13928.312283127225,13858.670721711587,13789.377368103029,13720.430481262514,13651.828328856202,13583.569187211922,13515.651341275861,13448.073084569483,13380.832719146636,13313.928555550903]
["Variable Cost ($/AC-MWh)",null,{"$f":"IF(C$2<=AnalysisPeriod,OMVariable*(1+Inflation+OMVariableRealEsc)^B$2,0)","v":3.5},3.5524999999999998,3.605787499999999,3.6598743124999986,3.7147724271874978,3.77049401359531,3.8270514237992388,3.884457195156227,3.9427240530835701,4.0018649138798228,4.0618928875880203,4.1228212809018396,4.1846636001153668,4.2474335541170962,4.3111450574288517,4.3758122332902847,4.4414494167896379,4.5080711580414814,4.5756922254121033,4.6443276087932848,4.7139925229251824,4.7847024107690599,4.8564729469305945,4.9293200411345532,5.0032598417515715,5.0783087393778441,5.1544833704685109,5.2318006210255383,5.31027763034092,5.3899317947960341,5.4707807717179726,5.552842483293742,5.6361351205431474,5.7206771473512932,5.8064873045615624,5.8935846141299848,5.9819883833419345,6.0717182090920616,6.1627939822284423,6.2552358919618678]
["Total",null,{"$f":"C29*C30","v":56659.68},{"$f":"D29*D30","v":57222.027323999995},57789.95594519069,58363.521257946697,58942.779206431806,59527.786290055643,60118.599568984428,60715.276669706589,61317.87579065343,61926.455707875641,62541.075780776315,63161.795957900504,63788.676782782662,64421.779399851774,65061.165560395282,65706.897628582214,66359.03858754586,67017.652045527255,67682.802242079109,68354.554054331733,69032.973003320963,69718.125260378918,70410.07765358816,71108.897674300009,71814.65348371744,72527.413919543324,73247.248502694783,73974.227444084012,74708.421651466546,75449.902736357355,76198.743021015674,76955.015545499249,77718.794074788311,78490.153105980571,79269.167875557425,80055.914366722325,80850.469316812043,81652.910224781386,82463.315358762338,83281.763763698036]
["Property Tax"]
["Pre-Financing Costs",null,{"$f":"IF(C$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(D$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(E$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(F$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(G$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(H$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(I$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(J$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(K$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(L$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(M$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(N$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(O$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(P$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(Q$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(R$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(S$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(T$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(U$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(V$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(W$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(X$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(Y$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(Z$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AA$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AB$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AC$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AD$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AE$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AF$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AG$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AH$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AI$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AJ$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AK$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AL$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AM$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AN$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AO$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150},{"$f":"IF(AP$2<=AnalysisPeriod,'Inputs & Results'!$J$6,0)","v":40227150}]
["% of Pre-Financing Costs Assessed",null,{"$f":"IF(D$2<=AnalysisPeriod,'Inputs & Results'!$J$7,0)","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95},{"$f":"'Inputs & Results'!$J$7","v":0.95}]
["Assessed Value of Property For Tax Purposes",null,{"$f":"C33*C34","v":38215792.5},{"$f":"D33*D34","v":38215792.5},{"$f":"E33*E34","v":38215792.5},38215792.5,38215792.5,38215792.5,38215792.5,38215792.5,38215792.5,{"$f":"L33*L34","v":38215792.5},{"$f":"M33*M34","v":38215792.5},38215792.5,38215792.5,38215792.5,38215792.5,38215792.5,{"$f":"S33*S34","v":38215792.5},{"$f":"T33*T34","v":38215792.5},38215792.5,38215792.5,38215792.5,38215792.5,{"$f":"Y33*Y34","v":38215792.5},{"$f":"Z33*Z34","v":38215792.5},38215792.5,38215792.5,38215792.5,38215792.5,38215792.5,38215792.5,{"$f":"AG33*AG34","v":38215792.5},{"$f":"AH33*AH34","v":38215792.5},38215792.5,38215792.5,38215792.5,38215792.5,38215792.5,{"$f":"AN33*AN34","v":38215792.5},{"$f":"AO33*AO34","v":38215792.5},38215792.5]
["Assessed Value Annual Decline",null,1,{"$f":"MAX(C36-'Inputs & Results'!$J$9,0)","v":0.95},{"$f":"MAX(D36-'Inputs & Results'!$J$9,0)","v":0.89999999999999991},{"$f":"MAX(E36-'Inputs & Results'!$J$9,0)","v":0.84999999999999987},{"$f":"MAX(F36-'Inputs & Results'!$J$9,0)","v":0.79999999999999982},{"$f":"MAX(G36-'Inputs & Results'!$J$9,0)","v":0.74999999999999978},{"$f":"MAX(H36-'Inputs & Results'!$J$9,0)","v":0.69999999999999973},{"$f":"MAX(I36-'Inputs & Results'!$J$9,0)","v":0.64999999999999969},{"$f":"MAX(J36-'Inputs & Results'!$J$9,0)","v":0.59999999999999964},{"$f":"MAX(K36-'Inputs & Results'!$J$9,0)","v":0.5499999999999996},{"$f":"MAX(L36-'Inputs & Results'!$J$9,0)","v":0.49999999999999961},{"$f":"MAX(M36-'Inputs & Results'!$J$9,0)","v":0.44999999999999962},{"$f":"MAX(N36-'Inputs & Results'!$J$9,0)","v":0.39999999999999963},{"$f":"MAX(O36-'Inputs & Results'!$J$9,0)","v":0.34999999999999964},{"$f":"MAX(P36-'Inputs & Results'!$J$9,0)","v":0.29999999999999966},{"$f":"MAX(Q36-'Inputs & Results'!$J$9,0)","v":0.24999999999999967},{"$f":"MAX(R36-'Inputs & Results'!$J$9,0)","v":0.19999999999999968},{"$f":"MAX(S36-'Inputs & Results'!$J$9,0)","v":0.14999999999999969},{"$f":"MAX(T36-'Inputs & Results'!$J$9,0)","v":9.9999999999999686E-2},{"$f":"MAX(U36-'Inputs & Results'!$J$9,0)","v":4.9999999999999684E-2},{"$f":"MAX(V36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(W36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(X36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(Y36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(Z36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AA36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AB36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AC36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AD36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AE36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AF36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AG36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AH36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AI36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AJ36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AK36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AL36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AM36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AN36-'Inputs & Results'!$J$9,0)","v":0},{"$f":"MAX(AO36-'Inputs & Results'!$J$9,0)","v":0}]
["Net Assessed Value",null,{"$f":"C35*C36","v":38215792.5},{"$f":"D35*D36","v":36305002.875},{"$f":"E35*E36","v":34394213.25},32483423.624999996,30572633.999999993,28661844.374999993,26751054.749999989,24840265.124999989,22929475.499999985,{"$f":"L35*L36","v":21018685.874999985},{"$f":"M35*M36","v":19107896.249999985},17197106.624999985,15286316.999999985,13375527.374999987,11464737.749999987,9553948.124999987,{"$f":"S35*S36","v":7643158.4999999879},{"$f":"T35*T36","v":5732368.8749999879},3821579.2499999879,1910789.6249999879,0,0,{"$f":"Y35*Y36","v":0},{"$f":"Z35*Z36","v":0},0,0,0,0,0,0,{"$f":"AG35*AG36","v":0},{"$f":"AH35*AH36","v":0},0,0,0,0,0,{"$f":"AN35*AN36","v":0},{"$f":"AO35*AO36","v":0},0]
["Annual Property Tax Rate",null,{"$f":"PropertyTaxRate","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3]
["Property Tax",null,{"$f":"C37*C38","v":286618.44374999998},{"$f":"D37*D38","v":272287.52156249998},{"$f":"E37*E38","v":257956.59937499999},243625.67718749997,229294.75499999995,214963.83281249992,200632.9106249999,186301.98843749991,171971.06624999989,{"$f":"L37*L38","v":157640.14406249989},{"$f":"M37*M38","v":143309.22187499987},128978.29968749988,114647.37749999989,100316.45531249989,85985.5331249999,71654.610937499892,{"$f":"S37*S38","v":57323.688749999907},{"$f":"T37*T38","v":42992.766562499906},28661.84437499991,14330.922187499909,0,0,{"$f":"Y37*Y38","v":0},{"$f":"Z37*Z38","v":0},0,0,0,0,0,0,{"$f":"AG37*AG38","v":0},{"$f":"AH37*AH38","v":0},0,0,0,0,0,{"$f":"AN37*AN38","v":0},{"$f":"AO37*AO38","v":0},0]
["Insurance",null,{"$f":"IF(C$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^B$2,0)","v":201135.75},{"$f":"IF(D$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^C$2,0)","v":204152.78624999998},{"$f":"IF(E$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^D$2,0)","v":207215.07804374993},{"$f":"IF(F$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^E$2,0)","v":210323.30421440618},{"$f":"IF(G$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^F$2,0)","v":213478.15377762224},{"$f":"IF(H$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^G$2,0)","v":216680.32608428653},{"$f":"IF(I$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^H$2,0)","v":219930.53097555079},{"$f":"IF(J$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^I$2,0)","v":223229.488940184},{"$f":"IF(K$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^J$2,0)","v":226577.93127428676},{"$f":"IF(L$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^K$2,0)","v":229976.60024340104},{"$f":"IF(M$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^L$2,0)","v":233426.24924705201},{"$f":"IF(N$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^M$2,0)","v":236927.64298575779},{"$f":"IF(O$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^N$2,0)","v":240481.55763054409},{"$f":"IF(P$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^O$2,0)","v":244088.78099500225},{"$f":"IF(Q$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^P$2,0)","v":247750.1127099272},{"$f":"IF(R$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^Q$2,0)","v":251466.36440057607},{"$f":"IF(S$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^R$2,0)","v":255238.35986658468},{"$f":"IF(T$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^S$2,0)","v":259066.93526458342},{"$f":"IF(U$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^T$2,0)","v":262952.93929355213},{"$f":"IF(V$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^U$2,0)","v":266897.23338295543},{"$f":"IF(W$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^V$2,0)","v":270900.69188369968},{"$f":"IF(X$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^W$2,0)","v":274964.20226195513},{"$f":"IF(Y$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^X$2,0)","v":279088.66529588442},{"$f":"IF(Z$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^Y$2,0)","v":283274.99527532264},{"$f":"IF(AA$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^Z$2,0)","v":287524.12020445243},{"$f":"IF(AB$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AA$2,0)","v":291836.98200751923},{"$f":"IF(AC$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AB$2,0)","v":296214.53673763195},{"$f":"IF(AD$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AC$2,0)","v":300657.75478869642},{"$f":"IF(AE$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AD$2,0)","v":305167.62111052679},{"$f":"IF(AF$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AE$2,0)","v":309745.13542718469},{"$f":"IF(AG$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AF$2,0)","v":314391.31245859235},{"$f":"IF(AH$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AG$2,0)","v":319107.18214547122},{"$f":"IF(AI$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AH$2,0)","v":323893.78987765324},{"$f":"IF(AJ$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AI$2,0)","v":328752.19672581798},{"$f":"IF(AK$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AJ$2,0)","v":333683.4796767052},{"$f":"IF(AL$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AK$2,0)","v":338688.73187185579},{"$f":"IF(AM$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AL$2,0)","v":343769.06284993357},{"$f":"IF(AN$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AM$2,0)","v":348925.59879268252},{"$f":"IF(AO$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AN$2,0)","v":354159.48277457268},{"$f":"IF(AP$2<=AnalysisPeriod,PreFinancingInstalledCostTotal*'Inputs & Results'!$J$12*(1+Inflation)^AO$2,0)","v":359471.87501619122}]
["Total Expenses",null,{"$f":"C23+C27+C31+C39+C40","v":774413.87375000003},768862.33513649995,763479.25836394064,758268.03984735277,753232.14702389773,748375.11987734796,743700.57249589951,739212.19466405339,734913.7534893197,730809.09506451734,726902.14616645931,723196.91599182587,719697.49793105444,716408.07138108672,713332.90359783545,710476.35158925212,707842.8640498952,705436.98333792144,703263.34749544098,701326.69231319777,699631.8534405618,712514.69072933728,725649.3238749156,739040.90123082767,752694.67992276489,766616.0282006755,780810.42784255394,795283.47661107732,810040.89076425927,825088.507621328,840432.2881850499,856078.31982176169,872032.81900038943,888302.13409176958,904892.74822961341,921811.28223448794,939064.49760221504,956659.29955812439,974602.74017862557,992902.02158160089]
[]
["EBITDA (cash available for debt service)",null,{"$f":"C20-C41","v":3486822.9809040418},3513467.6419480797,3540048.2521072086,3566561.9318006281,3593005.732983741,3619376.6376363281,3645671.5562174697,3671887.3260864457,3698020.7098888964,3724068.3939074203,3750026.9863758902,3775893.0157566071,3801662.9289795342,3827333.0896427091,3852899.7761730291,3878359.1799464766,3903707.4033669368,3928940.4579026238,3954054.2620792459,3979044.6394288819,4003907.3163936422,4014306.9979955456,4024570.1322091571,4034692.1411608588,4044668.341028763,4054493.9397045625,4064164.0344038149,4073673.6092234091,4083017.5326451086,4092190.5549839181,4101187.3057800923,4110002.2911335053,4118629.8909791075,4127064.3563021263,4135299.806291732,4143330.2254317375,4151149.4605269581,4158751.2176637892,4166129.0591035369,8195991.4001070075]
[]
["Cash Flow: Project"]
["Cash Flow from Operating Activities"]
["EBITDA",0,{"$f":"C43","v":3486822.9809040418},{"$f":"D43","v":3513467.6419480797},3540048.2521072086,3566561.9318006281,3593005.732983741,3619376.6376363281,3645671.5562174697,3671887.3260864457,3698020.7098888964,3724068.3939074203,3750026.9863758902,3775893.0157566071,3801662.9289795342,3827333.0896427091,3852899.7761730291,3878359.1799464766,3903707.4033669368,3928940.4579026238,3954054.2620792459,3979044.6394288819,4003907.3163936422,4014306.9979955456,4024570.1322091571,4034692.1411608588,4044668.341028763,4054493.9397045625,4064164.0344038149,4073673.6092234091,4083017.5326451086,4092190.5549839181,4101187.3057800923,4110002.2911335053,4118629.8909791075,4127064.3563021263,4135299.806291732,4143330.2254317375,4151149.4605269581,4158751.2176637892,4166129.0591035369,8195991.4001070075]
["Plus: PBI (not included above)"]
[{"$f":"A14","v":"Federal"},0,{"$f":"IF(PBIFedDebtSwitch=\"Yes\",0,C513)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A15","v":"State"},0,{"$f":"IF(PBIStateDebtSwitch=\"Yes\",0,C517)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Utility",0,{"$f":"IF(PBIUtilityDebtSwitch=\"Yes\",0,C521)","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]
["Other",0,{"$f":"IF(PBIOtherDebtSwitch=\"Yes\",0,C525)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B49:B52)","v":0},{"$f":"SUM(C49:C52)","v":0},{"$f":"SUM(D49:D52)","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]
["Plus: Interest Earned",0,{"$f":"C701","v":27785.305345268542},32204.031760477119,36623.817072169513,41044.672335027615,45466.608781430121,49889.637824992889,54313.771064185363,58739.020286024672,63165.397469849202,67592.914791173142,72021.584625624266,76451.41955296621,29036.017136881917,11403.279000766337,16511.079658844716,21620.793204951438,26732.458565163892,31846.115485115948,36961.804547676074,42079.567191013273,47199.445727059538,52446.878929518141,57696.515345723783,62948.400023769842,6586.0784493241936,12847.040886474646,19110.392523059818,25376.182339503135,31644.460353062212,37915.277640280299,44188.686359931598,50464.739776471564,56743.492284003289,63024.999430771604,69309.317944196475,75596.50575645786,8216.8143540193832,8370.7688711335886,8527.773976562974,8687.8926888390088]
["Less: Interest Expense",0,{"$f":"-C538","v":-1630990.3450276775},{"$f":"-D538","v":-1565535.3088411714},-1492838.967772336,-1412289.8437396672,-1323224.6643316729,-1224923.9645995069,-1116607.315097166,-997428.14440238755,-866468.12165124703,-722731.06168980908,-565136.31226751953,-392511.57924817252,-203585.14207228407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"B47+B53+B54+B55","v":0},{"$f":"C47+C53+C54+C55","v":1883617.9412216328},1980136.3648673852,2083833.101407042,2195316.7603959888,2315247.6774334982,2444342.3108618143,2583378.0121844895,2733198.2019700827,2894717.9857074986,3068930.2470087847,3256912.2587339948,3459832.8560614004,3627113.8040441321,3838736.3686434752,3869410.8558318736,3899979.9731514282,3930439.8619321007,3960786.5733877397,3991016.0666269218,4021124.2066198951,4051106.7621207018,4066753.8769250638,4082266.6475548809,4097640.5411846288,4051254.4194780872,4067340.9805910373,4083274.4269268746,4099049.7915629121,4114661.9929981707,4130105.8326241984,4145375.992140024,4160467.0309099769,4175373.3832631106,4190089.3557328978,4204609.1242359281,4218926.7311881958,4159366.2748809773,4167121.9865349228,4174656.8330800999,8204679.2927958462]
[]
["Cash Flows from Investing Activities"]
["(Purchase)/Sale of Property",{"$f":"-SOInstalledCostTotal+'Inputs & Results'!$E$177+'Inputs & Results'!$E$180","v":-42291103.075593121},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["(Increase)/Decrease in Reserve Accounts"]
["DSRA",{"$f":"-B593-B594","v":-1200524.7971403452},-9868.3929792733397,-9844.6704293068033,-9819.8813679332379,-9794.0004381900653,-9767.0017231802922,-9738.8587337562349,-9709.5443959168624,-9679.0310379448347,-9647.2903772310819,-9614.2935068407096,-9580.0108817468863,8235.5427267975174,1299352.230284868,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Working Capital Reserve Account",{"$f":"-B599-B600","v":-387206.93687500001},2775.7693067500368,2691.5383862796589,2605.6092582939309,2517.9464117275202,2428.5135732748895,2337.2736907242215,2244.1889159230632,2149.2205873668427,2052.3292124011787,1953.4744490290177,1852.6150873167207,1749.7090303857112,1644.7132749838638,1537.5838916256325,1428.2760042916634,1316.7437696784618,1202.9403559868806,1086.817921240232,968.3275911216042,847.41943631798495,-6441.4186443877406,-6567.316572789161,-6695.7886779560358,-6826.8893459686078,-6960.6741389553063,-7097.1998209392186,-7236.524384261691,-7378.7070765909739,-7523.8084285343648,-7671.8902818609495,-7823.015818355896,-7977.2495893138694,-8134.6575456900755,-8295.3070689219167,-8459.2670024372637,-8626.607683863549,-8797.4009779546759,-8971.7203102505882,-9149.6407014876604,496451.01079080044]
["Major Equipment Reserve 1",{"$f":"-B605-B606","v":0},{"$f":"-C605-C606","v":-245406.02862510949},-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,2699466.3148762044,-293411.90721039008,-293411.90721039008,-293411.90721039008,-293411.90721039008,-293411.90721039008,-293411.90721039008,-293411.90721039008,-293411.90721039008,-293411.90721039008,-293411.90721039008,-293411.90721039008,3227530.9793142909,-350808.60798392771,-350808.60798392771,-350808.60798392771,-350808.60798392771,-350808.60798392771,-350808.60798392771,-350808.60798392771,-350808.60798392771,-350808.60798392771,-350808.60798392771,-350808.60798392771,3858894.6878232048,0,0,0,0]
["Major Equipment Reserve 2",{"$f":"-B637-B638","v":0},{"$f":"-C637-C638","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Major Equipment Reserve 3",{"$f":"-B669-B670","v":0},{"$f":"-C669-C670","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B61:B65)","v":-1587731.7340153451},{"$f":"SUM(C61:C65)","v":-252498.6522976328},-252559.16066813664,-252620.3007347488,-252682.08265157204,-252744.5167750149,-252807.61366814151,-252871.38410510329,-252935.83907568749,-253000.9897899394,-253066.84768292119,-253133.42441953966,2709451.5666333875,1007585.0363494619,-291874.32331876445,-291983.63120609842,-292095.16344071162,-292208.9668544032,-292325.08928914985,-292443.57961926848,-292564.4877740721,-299853.32585477782,-299979.22378317924,-300107.69588834612,3220704.0899683223,-357769.28212288301,-357905.80780486693,-358045.1323681894,-358187.31506051868,-358332.41641246207,-358480.49826578866,-358631.6238022836,-358785.85757324158,-358943.26552961778,-359103.91505284962,-359267.87498636497,3850268.0801393413,-8797.4009779546759,-8971.7203102505882,-9149.6407014876604,496451.01079080044]
["Major Equipment Capital Spending"]
["Major Equipment Spending 1",{"$f":"B606","v":0},{"$f":"C606","v":0},0,0,0,0,0,0,0,0,0,0,-2944872.3435013141,0,0,0,0,0,0,0,0,0,0,0,-3520942.886524681,0,0,0,0,0,0,0,0,0,0,0,-4209703.2958071325,0,0,0,0]
["Major Equipment Spending 2",{"$f":"B638","v":0},{"$f":"C638","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Major Equipment Spending 3",{"$f":"B670","v":0},{"$f":"C670","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B68:B70)","v":0},{"$f":"SUM(C68:C70)","v":0},0,0,0,0,0,0,0,0,0,0,-2944872.3435013141,0,0,0,0,0,0,0,0,0,0,0,-3520942.886524681,0,0,0,0,0,0,0,0,0,0,0,-4209703.2958071325,0,0,0,0]
["Total",{"$f":"B59+B66+B71","v":-43878834.809608467},{"$f":"C59+C66+C71","v":-252498.6522976328},-252559.16066813664,-252620.3007347488,-252682.08265157204,-252744.5167750149,-252807.61366814151,-252871.38410510329,-252935.83907568749,-253000.9897899394,-253066.84768292119,-253133.42441953966,-235420.77686792659,1007585.0363494619,-291874.32331876445,-291983.63120609842,-292095.16344071162,-292208.9668544032,-292325.08928914985,-292443.57961926848,-292564.4877740721,-299853.32585477782,-299979.22378317924,-300107.69588834612,-300238.79655635869,-357769.28212288301,-357905.80780486693,-358045.1323681894,-358187.31506051868,-358332.41641246207,-358480.49826578866,-358631.6238022836,-358785.85757324158,-358943.26552961778,-359103.91505284962,-359267.87498636497,-359435.2156677912,-8797.4009779546759,-8971.7203102505882,-9149.6407014876604,496451.01079080044]
[]
["Cash Flows from Financing Activities"]
["Incentives"]
["IBI",{"$f":"'Inputs & Results'!$E$194+'Inputs & Results'!$E$195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CBI",{"$f":"'Inputs & Results'!$E$196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B76:B77)","v":0},{"$f":"SUM(C76:C77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Issuance of Equity",{"$f":"'Inputs & Results'!$E$192","v":24690713.103400499},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Borrowing/(Redemption) of Long-Term Debt",{"$f":"'Inputs & Results'!E193","v":19188121.706207968},{"$f":"-C537","v":-770059.24925301294},{"$f":"-D537","v":-855251.07139806566},-947636.75332551473,-1047825.64009405,-1156478.8203784244,-1274313.523556951,-1402107.8905268044,-1540706.1500134165,-1691024.2348404466,-1854055.875556347,-2030879.2119923178,-2222663.9667751584,-2395119.318497452,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B78:B80)","v":43878834.809608467},{"$f":"SUM(C78:C80)","v":-770059.24925301294},{"$f":"SUM(D78:D80)","v":-855251.07139806566},-947636.75332551473,-1047825.64009405,-1156478.8203784244,-1274313.523556951,-1402107.8905268044,-1540706.1500134165,-1691024.2348404466,-1854055.875556347,-2030879.2119923178,-2222663.9667751584,-2395119.318497452,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pre-Tax Cashflow",{"$f":"B56+B72+B81","v":0},861060.03967098705,872326.13280118303,883576.04734677845,894809.03765036678,906024.34028005903,917221.17363672191,928398.73755258205,939556.21288097883,950692.76107711252,961807.5237695165,972899.62232213747,1001748.1124183154,2239579.5218961416,3546862.0453247107,3577427.2246257751,3607884.8097107164,3638230.8950776975,3668461.48409859,3698572.4870076533,3728559.7188458228,3751253.436265924,3766774.6531418846,3782158.9516665349,3797401.7446282702,3693485.1373552042,3709435.1727861706,3725229.2945586853,3740862.4765023934,3756329.5765857087,3771625.33435841,3786744.3683377402,3801681.1733367355,3816430.117733493,3830985.440680048,3845341.2492495631,3859491.5155204046,4150568.8739030226,4158150.2662246721,4165507.1923786122,8701130.3035866469]
[]
["Total Project Returns"]
["Total Project Returns: Pre-Tax"]
["Equity Investment",{"$f":"-B79","v":-24690713.103400499},{"$f":"-C79","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]
["Operating Cash Distributions/(Contributions)",{"$f":"B82","v":0},{"$f":"C82","v":861060.03967098705},872326.13280118303,883576.04734677845,894809.03765036678,906024.34028005903,917221.17363672191,928398.73755258205,939556.21288097883,950692.76107711252,961807.5237695165,972899.62232213747,1001748.1124183154,2239579.5218961416,3546862.0453247107,3577427.2246257751,3607884.8097107164,3638230.8950776975,3668461.48409859,3698572.4870076533,3728559.7188458228,3751253.436265924,3766774.6531418846,3782158.9516665349,3797401.7446282702,3693485.1373552042,3709435.1727861706,3725229.2945586853,3740862.4765023934,3756329.5765857087,3771625.33435841,3786744.3683377402,3801681.1733367355,3816430.117733493,3830985.440680048,3845341.2492495631,3859491.5155204046,4150568.8739030226,4158150.2662246721,4165507.1923786122,8701130.3035866469]
["Total",{"$f":"SUM(B86:B87)","v":-24690713.103400499},{"$f":"SUM(C86:C87)","v":861060.03967098705},872326.13280118303,883576.04734677845,894809.03765036678,906024.34028005903,917221.17363672191,928398.73755258205,939556.21288097883,950692.76107711252,961807.5237695165,972899.62232213747,1001748.1124183154,2239579.5218961416,3546862.0453247107,3577427.2246257751,3607884.8097107164,3638230.8950776975,3668461.48409859,3698572.4870076533,3728559.7188458228,3751253.436265924,3766774.6531418846,3782158.9516665349,3797401.7446282702,3693485.1373552042,3709435.1727861706,3725229.2945586853,3740862.4765023934,3756329.5765857087,3771625.33435841,3786744.3683377402,3801681.1733367355,3816430.117733493,3830985.440680048,3845341.2492495631,3859491.5155204046,4150568.8739030226,4158150.2662246721,4165507.1923786122,8701130.3035866469]
[]
["Cumulative IRR",{"$f":"ROUND(IF(ISERROR(IRR($B88:B$88)),0,IRR($B88:B$88)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B88:C$88)),0,IRR($B88:C$88)),4)","v":-0.96509999999999996},{"$f":"ROUND(IF(ISERROR(IRR($B88:D$88)),0,IRR($B88:D$88)),4)","v":-0.79379999999999995},{"$f":"ROUND(IF(ISERROR(IRR($B88:E$88)),0,IRR($B88:E$88)),4)","v":-0.62170000000000003},{"$f":"ROUND(IF(ISERROR(IRR($B88:F$88)),0,IRR($B88:F$88)),4)","v":-0.48849999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B88:G$88)),0,IRR($B88:G$88)),4)","v":-0.3891},{"$f":"ROUND(IF(ISERROR(IRR($B88:H$88)),0,IRR($B88:H$88)),4)","v":-0.31419999999999998},{"$f":"ROUND(IF(ISERROR(IRR($B88:I$88)),0,IRR($B88:I$88)),4)","v":-0.25690000000000002},{"$f":"ROUND(IF(ISERROR(IRR($B88:J$88)),0,IRR($B88:J$88)),4)","v":-0.21210000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B88:K$88)),0,IRR($B88:K$88)),4)","v":-0.1764},{"$f":"ROUND(IF(ISERROR(IRR($B88:L$88)),0,IRR($B88:L$88)),4)","v":-0.14760000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B88:M$88)),0,IRR($B88:M$88)),4)","v":-0.1239},{"$f":"ROUND(IF(ISERROR(IRR($B88:N$88)),0,IRR($B88:N$88)),4)","v":-0.10390000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B88:O$88)),0,IRR($B88:O$88)),4)","v":-7.17E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:P$88)),0,IRR($B88:P$88)),4)","v":-3.9600000000000003E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:Q$88)),0,IRR($B88:Q$88)),4)","v":-1.8200000000000001E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:R$88)),0,IRR($B88:R$88)),4)","v":-2.3E-3},{"$f":"ROUND(IF(ISERROR(IRR($B88:S$88)),0,IRR($B88:S$88)),4)","v":9.9000000000000008E-3},{"$f":"ROUND(IF(ISERROR(IRR($B88:T$88)),0,IRR($B88:T$88)),4)","v":1.9699999999999999E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:U$88)),0,IRR($B88:U$88)),4)","v":2.7799999999999998E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:V$88)),0,IRR($B88:V$88)),4)","v":3.44E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:W$88)),0,IRR($B88:W$88)),4)","v":4.0099999999999997E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:X$88)),0,IRR($B88:X$88)),4)","v":4.48E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:Y$88)),0,IRR($B88:Y$88)),4)","v":4.8899999999999999E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:Z$88)),0,IRR($B88:Z$88)),4)","v":5.2400000000000002E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:AA$88)),0,IRR($B88:AA$88)),4)","v":5.5300000000000002E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:AB$88)),0,IRR($B88:AB$88)),4)","v":5.79E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:AC$88)),0,IRR($B88:AC$88)),4)","v":6.0199999999999997E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:AD$88)),0,IRR($B88:AD$88)),4)","v":6.2199999999999998E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:AE$88)),0,IRR($B88:AE$88)),4)","v":6.4000000000000001E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:AF$88)),0,IRR($B88:AF$88)),4)","v":6.5500000000000003E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:AG$88)),0,IRR($B88:AG$88)),4)","v":6.6900000000000001E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:AH$88)),0,IRR($B88:AH$88)),4)","v":6.8199999999999997E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:AI$88)),0,IRR($B88:AI$88)),4)","v":6.93E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:AJ$88)),0,IRR($B88:AJ$88)),4)","v":7.0300000000000001E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:AK$88)),0,IRR($B88:AK$88)),4)","v":7.1199999999999999E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:AL$88)),0,IRR($B88:AL$88)),4)","v":7.1999999999999995E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:AM$88)),0,IRR($B88:AM$88)),4)","v":7.2800000000000004E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:AN$88)),0,IRR($B88:AN$88)),4)","v":7.3499999999999996E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:AO$88)),0,IRR($B88:AO$88)),4)","v":7.4200000000000002E-2},{"$f":"ROUND(IF(ISERROR(IRR($B88:AP$88)),0,IRR($B88:AP$88)),4)","v":7.5399999999999995E-2}]
["Cumulative NPV",{"$f":"B88","v":-24690713.103400499},{"$f":"NPV(DiscountRate,$C88:C88)+$B$88","v":-23893435.288890325},{"$f":"NPV(DiscountRate,$C88:D88)+$B$88","v":-23145556.231276143},{"$f":"NPV(DiscountRate,$C88:E88)+$B$88","v":-22444145.077499107},{"$f":"NPV(DiscountRate,$C88:F88)+$B$88","v":-21786433.72227402},{"$f":"NPV(DiscountRate,$C88:G88)+$B$88","v":-21169808.78017582},{"$f":"NPV(DiscountRate,$C88:H88)+$B$88","v":-20591803.855415884},{"$f":"NPV(DiscountRate,$C88:I88)+$B$88","v":-20050092.109080464},{"$f":"NPV(DiscountRate,$C88:J88)+$B$88","v":-19542479.122020356},{"$f":"NPV(DiscountRate,$C88:K88)+$B$88","v":-19066896.050232176},{"$f":"NPV(DiscountRate,$C88:L88)+$B$88","v":-18621393.068431281},{"$f":"NPV(DiscountRate,$C88:M88)+$B$88","v":-18204133.096561223},{"$f":"NPV(DiscountRate,$C88:N88)+$B$88","v":-17806325.138422258},{"$f":"NPV(DiscountRate,$C88:O88)+$B$88","v":-16982836.396082655},{"$f":"NPV(DiscountRate,$C88:P88)+$B$88","v":-15775268.050559934},{"$f":"NPV(DiscountRate,$C88:Q88)+$B$88","v":-14647513.792877514},{"$f":"NPV(DiscountRate,$C88:R88)+$B$88","v":-13594406.60886479},{"$f":"NPV(DiscountRate,$C88:S88)+$B$88","v":-12611105.759735959},{"$f":"NPV(DiscountRate,$C88:T88)+$B$88","v":-11693076.834990509},{"$f":"NPV(DiscountRate,$C88:U88)+$B$88","v":-10836072.970185738},{"$f":"NPV(DiscountRate,$C88:V88)+$B$88","v":-10036117.166308394},{"$f":"NPV(DiscountRate,$C88:W88)+$B$88","v":-9290909.1105036158},{"$f":"NPV(DiscountRate,$C88:X88)+$B$88","v":-8598046.6709231734},{"$f":"NPV(DiscountRate,$C88:Y88)+$B$88","v":-7953887.1938385218},{"$f":"NPV(DiscountRate,$C88:Z88)+$B$88","v":-7355039.4552261978},{"$f":"NPV(DiscountRate,$C88:AA88)+$B$88","v":-6815724.4936426096},{"$f":"NPV(DiscountRate,$C88:AB88)+$B$88","v":-6314202.3155495487},{"$f":"NPV(DiscountRate,$C88:AC88)+$B$88","v":-5847852.712573152},{"$f":"NPV(DiscountRate,$C88:AD88)+$B$88","v":-5414235.424346786},{"$f":"NPV(DiscountRate,$C88:AE88)+$B$88","v":-5011077.8897678517},{"$f":"NPV(DiscountRate,$C88:AF88)+$B$88","v":-4636263.8246620595},{"$f":"NPV(DiscountRate,$C88:AG88)+$B$88","v":-4287822.570612628},{"$f":"NPV(DiscountRate,$C88:AH88)+$B$88","v":-3963919.1633672528},{"$f":"NPV(DiscountRate,$C88:AI88)+$B$88","v":-3662845.0726520121},{"$f":"NPV(DiscountRate,$C88:AJ88)+$B$88","v":-3383009.5684139542},{"$f":"NPV(DiscountRate,$C88:AK88)+$B$88","v":-3122931.6714977063},{"$f":"NPV(DiscountRate,$C88:AL88)+$B$88","v":-2881232.6495490484},{"$f":"NPV(DiscountRate,$C88:AM88)+$B$88","v":-2640558.9289309755},{"$f":"NPV(DiscountRate,$C88:AN88)+$B$88","v":-2417305.8427242711},{"$f":"NPV(DiscountRate,$C88:AO88)+$B$88","v":-2210224.2842912562},{"$f":"NPV(DiscountRate,$C88:AP88)+$B$88","v":-1809703.1356496923}]
[]
["Total Project Returns: After-Tax"]
["Cash"]
["Equity Investment",{"$f":"B86","v":-24690713.103400499},{"$f":"C86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Operating Cash Distributions/(Contributions)",{"$f":"B87","v":0},861060.03967098705,872326.13280118303,883576.04734677845,894809.03765036678,906024.34028005903,917221.17363672191,928398.73755258205,939556.21288097883,950692.76107711252,961807.5237695165,972899.62232213747,1001748.1124183154,2239579.5218961416,3546862.0453247107,3577427.2246257751,3607884.8097107164,3638230.8950776975,3668461.48409859,3698572.4870076533,3728559.7188458228,3751253.436265924,3766774.6531418846,3782158.9516665349,3797401.7446282702,3693485.1373552042,3709435.1727861706,3725229.2945586853,3740862.4765023934,3756329.5765857087,3771625.33435841,3786744.3683377402,3801681.1733367355,3816430.117733493,3830985.440680048,3845341.2492495631,3859491.5155204046,4150568.8739030226,4158150.2662246721,4165507.1923786122,8701130.3035866469]
["Total ",{"$f":"SUM(B95:B96)","v":-24690713.103400499},{"$f":"SUM(C95:C96)","v":861060.03967098705},872326.13280118303,883576.04734677845,894809.03765036678,906024.34028005903,917221.17363672191,928398.73755258205,939556.21288097883,950692.76107711252,961807.5237695165,972899.62232213747,1001748.1124183154,2239579.5218961416,3546862.0453247107,3577427.2246257751,3607884.8097107164,3638230.8950776975,3668461.48409859,3698572.4870076533,3728559.7188458228,3751253.436265924,3766774.6531418846,3782158.9516665349,3797401.7446282702,3693485.1373552042,3709435.1727861706,3725229.2945586853,3740862.4765023934,3756329.5765857087,3771625.33435841,3786744.3683377402,3801681.1733367355,3816430.117733493,3830985.440680048,3845341.2492495631,3859491.5155204046,4150568.8739030226,4158150.2662246721,4165507.1923786122,8701130.3035866469]
["Investment Tax Credit"]
["State",0,{"$f":"I217+K217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Federal",0,{"$f":"I351+K351","v":11847285.398594286},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B99:B100)","v":0},{"$f":"SUM(C99:C100)","v":11847285.398594286},{"$f":"SUM(D99:D100)","v":0},{"$f":"SUM(E99:E100)","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]
["Production Tax Credit"]
["State",{"$f":"B481","v":0},{"$f":"C481","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,{"$f":"AP481","v":0}]
["Federal",{"$f":"B487","v":0},{"$f":"C487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP487","v":0}]
["Total",{"$f":"SUM(B103:B104)","v":0},{"$f":"SUM(C103:C104)","v":0},{"$f":"SUM(D103:D104)","v":0},{"$f":"SUM(E103:E104)","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]
["Tax Benefit/(Liability)"]
["State",{"$f":"B165","v":0},{"$f":"C165","v":271123.54820714914},{"$f":"D165","v":492666.44505802623},250305.37142989744,102077.75820602654,95202.817470835493,-18492.021376529658,-132599.67881482828,-140845.82259282222,-149719.75735472198,-159311.08506995082,-169640.44237117929,-148417.13278933024,-138171.77411761371,-170552.56981248493,-184669.15404313829,-189437.11213039569,-203518.76488856864,-214517.18960284092,-216179.81173099595,-217835.75943060947,-220993.13492973417,-223362.06119055435,-224215.26357519429,-186330.45597305894,-160540.99622813627,-186213.19501048225,-201961.99731163355,-202829.64236661562,-214842.66051006503,-226846.41875400674,-227686.27752737715,-228516.28465972457,-229336.13403914691,-230145.51252498521,-230944.09979265189,-185424.83192114814,-154364.96507192406,-184427.84041537327,-202624.04369684737,-424429.98000137549]
["Federal",{"$f":"B204","v":0},{"$f":"C204","v":1630438.4285366286},{"$f":"D204","v":2962716.8491444034},1505245.4836443376,613858.51866624143,572515.12506325159,-111204.29218703971,-797406.2503273536,-846995.56041047163,-900360.17718316906,-958038.93430702237,-1020155.9329866825,-892526.66672856314,-830914.80526183138,-1025641.1357359887,-1110533.1399957815,-1139205.9061296068,-1223887.8452162559,-1290028.3720207205,-1300026.7769095802,-1309985.0442122559,-1328972.3523274467,-1343218.213432288,-1348349.0623181001,-1120523.6056925317,-965435.17277192848,-1119818.4409039454,-1214526.011105869,-1219743.7129592383,-1291985.6357037092,-1364171.8727797768,-1369222.4780396363,-1374213.839112798,-1379144.115153597,-1384011.4230479791,-1388813.8364803565,-1115077.511962177,-928294.76722797973,-1109081.9675888128,-1218507.3173224046,-2552367.5615537264]
["Total",{"$f":"SUM(B107:B108)","v":0},{"$f":"SUM(C107:C108)","v":1901561.9767437777},{"$f":"SUM(D107:D108)","v":3455383.2942024297},{"$f":"SUM(E107:E108)","v":1755550.855074235},715936.27687226795,667717.94253408711,-129696.31356356936,-930005.92914218188,-987841.38300329389,-1050079.9345378911,-1117350.0193769732,-1189796.3753578619,-1040943.7995178933,-969086.57937944506,-1196193.7055484736,-1295202.2940389197,-1328643.0182600024,-1427406.6101048244,-1504545.5616235614,-1516206.5886405762,-1527820.8036428653,-1549965.4872571807,-1566580.2746228424,-1572564.3258932945,-1306854.0616655906,-1125976.1690000647,-1306031.6359144277,-1416488.0084175025,-1422573.3553258539,-1506828.2962137742,-1591018.2915337835,-1596908.7555670135,-1602730.1237725224,-1608480.2491927438,-1614156.9355729644,-1619757.9362730084,-1300502.3438833251,-1082659.7322999039,-1293509.808004186,-1421131.3610192519,-2976797.541555102]
["Total",{"$f":"B97+B101+B105+B109","v":-24690713.103400499},{"$f":"C97+C101+C105+C109","v":14609907.415009052},4327709.4270036127,2639126.9024210135,1610745.3145226347,1573742.282814146,787524.86007315258,-1607.1915895998245,-48285.170122315059,-99387.173460778547,-155542.49560745666,-216896.7530357244,-39195.687099577975,1270492.9425166966,2350668.339776237,2282224.9305868554,2279241.7914507138,2210824.2849728731,2163915.9224750288,2182365.8983670771,2200738.9152029576,2201287.9490087433,2200194.3785190424,2209594.6257732403,2490547.6829626793,2567508.9683551397,2403403.5368717429,2308741.2861411828,2318289.1211765395,2249501.2803719342,2180607.0428246264,2189835.6127707269,2198951.049564213,2207949.868540749,2216828.5051070834,2225583.312976555,2558989.1716370797,3067909.1416031187,2864640.4582204861,2744375.8313593604,5724332.7620315449]
[]
["Cumulative IRR",{"$f":"ROUND(IF(ISERROR(IRR($B110:B110)),0,IRR($B110:B110)),4)","v":0},{"$f":"ROUND(IF(ISERROR(IRR($B110:C110)),0,IRR($B110:C110)),4)","v":-0.4083},{"$f":"ROUND(IF(ISERROR(IRR($B110:D110)),0,IRR($B110:D110)),4)","v":-0.1915},{"$f":"ROUND(IF(ISERROR(IRR($B110:E110)),0,IRR($B110:E110)),4)","v":-8.77E-2},{"$f":"ROUND(IF(ISERROR(IRR($B110:F110)),0,IRR($B110:F110)),4)","v":-3.7600000000000001E-2},{"$f":"ROUND(IF(ISERROR(IRR($B110:G110)),0,IRR($B110:G110)),4)","v":1.6000000000000001E-3},{"$f":"ROUND(IF(ISERROR(IRR($B110:H110)),0,IRR($B110:H110)),4)","v":1.77E-2},{"$f":"ROUND(IF(ISERROR(IRR($B110:I110)),0,IRR($B110:I110)),4)","v":1.77E-2},{"$f":"ROUND(IF(ISERROR(IRR($B110:J110)),0,IRR($B110:J110)),4)","v":1.6799999999999999E-2},{"$f":"ROUND(IF(ISERROR(IRR($B110:K110)),0,IRR($B110:K110)),4)","v":1.49E-2},{"$f":"ROUND(IF(ISERROR(IRR($B110:L110)),0,IRR($B110:L110)),4)","v":1.1900000000000001E-2},{"$f":"ROUND(IF(ISERROR(IRR($B110:M110)),0,IRR($B110:M110)),4)","v":7.6E-3},{"$f":"ROUND(IF(ISERROR(IRR($B110:N110)),0,IRR($B110:N110)),4)","v":6.7000000000000002E-3},{"$f":"ROUND(IF(ISERROR(IRR($B110:O110)),0,IRR($B110:O110)),4)","v":2.7799999999999998E-2},{"$f":"ROUND(IF(ISERROR(IRR($B110:P110)),0,IRR($B110:P110)),4)","v":5.1499999999999997E-2},{"$f":"ROUND(IF(ISERROR(IRR($B110:Q110)),0,IRR($B110:Q110)),4)","v":6.6400000000000001E-2},{"$f":"ROUND(IF(ISERROR(IRR($B110:R110)),0,IRR($B110:R110)),4)","v":7.6999999999999999E-2},{"$f":"ROUND(IF(ISERROR(IRR($B110:S110)),0,IRR($B110:S110)),4)","v":8.4900000000000003E-2},{"$f":"ROUND(IF(ISERROR(IRR($B110:T110)),0,IRR($B110:T110)),4)","v":9.0999999999999998E-2},{"$f":"ROUND(IF(ISERROR(IRR($B110:U110)),0,IRR($B110:U110)),4)","v":9.5899999999999999E-2},{"$f":"ROUND(IF(ISERROR(IRR($B110:V110)),0,IRR($B110:V110)),4)","v":0.1},{"$f":"ROUND(IF(ISERROR(IRR($B110:W110)),0,IRR($B110:W110)),4)","v":0.1033},{"$f":"ROUND(IF(ISERROR(IRR($B110:X110)),0,IRR($B110:X110)),4)","v":0.1061},{"$f":"ROUND(IF(ISERROR(IRR($B110:Y110)),0,IRR($B110:Y110)),4)","v":0.1085},{"$f":"ROUND(IF(ISERROR(IRR($B110:Z110)),0,IRR($B110:Z110)),4)","v":0.11070000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B110:AA110)),0,IRR($B110:AA110)),4)","v":0.11260000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B110:AB110)),0,IRR($B110:AB110)),4)","v":0.11409999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B110:AC110)),0,IRR($B110:AC110)),4)","v":0.1154},{"$f":"ROUND(IF(ISERROR(IRR($B110:AD110)),0,IRR($B110:AD110)),4)","v":0.11650000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B110:AE110)),0,IRR($B110:AE110)),4)","v":0.1174},{"$f":"ROUND(IF(ISERROR(IRR($B110:AF110)),0,IRR($B110:AF110)),4)","v":0.1182},{"$f":"ROUND(IF(ISERROR(IRR($B110:AG110)),0,IRR($B110:AG110)),4)","v":0.1188},{"$f":"ROUND(IF(ISERROR(IRR($B110:AH110)),0,IRR($B110:AH110)),4)","v":0.11940000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B110:AI110)),0,IRR($B110:AI110)),4)","v":0.11990000000000001},{"$f":"ROUND(IF(ISERROR(IRR($B110:AJ110)),0,IRR($B110:AJ110)),4)","v":0.12039999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B110:AK110)),0,IRR($B110:AK110)),4)","v":0.1208},{"$f":"ROUND(IF(ISERROR(IRR($B110:AL110)),0,IRR($B110:AL110)),4)","v":0.1212},{"$f":"ROUND(IF(ISERROR(IRR($B110:AM110)),0,IRR($B110:AM110)),4)","v":0.1216},{"$f":"ROUND(IF(ISERROR(IRR($B110:AN110)),0,IRR($B110:AN110)),4)","v":0.12189999999999999},{"$f":"ROUND(IF(ISERROR(IRR($B110:AO110)),0,IRR($B110:AO110)),4)","v":0.1222},{"$f":"ROUND(IF(ISERROR(IRR($B110:AP110)),0,IRR($B110:AP110)),4)","v":0.1227}]
["Max IRR",{"$f":"MAX($B$112:B112)","v":0},{"$f":"MAX($B$112:C112)","v":0},{"$f":"MAX($B$112:D112)","v":0},{"$f":"MAX($B$112:E112)","v":0},{"$f":"MAX($B$112:F112)","v":0},{"$f":"MAX($B$112:G112)","v":1.6000000000000001E-3},{"$f":"MAX($B$112:H112)","v":1.77E-2},{"$f":"MAX($B$112:I112)","v":1.77E-2},{"$f":"MAX($B$112:J112)","v":1.77E-2},{"$f":"MAX($B$112:K112)","v":1.77E-2},{"$f":"MAX($B$112:L112)","v":1.77E-2},{"$f":"MAX($B$112:M112)","v":1.77E-2},{"$f":"MAX($B$112:N112)","v":1.77E-2},{"$f":"MAX($B$112:O112)","v":2.7799999999999998E-2},{"$f":"MAX($B$112:P112)","v":5.1499999999999997E-2},{"$f":"MAX($B$112:Q112)","v":6.6400000000000001E-2},{"$f":"MAX($B$112:R112)","v":7.6999999999999999E-2},{"$f":"MAX($B$112:S112)","v":8.4900000000000003E-2},{"$f":"MAX($B$112:T112)","v":9.0999999999999998E-2},{"$f":"MAX($B$112:U112)","v":9.5899999999999999E-2},{"$f":"MAX($B$112:V112)","v":0.1},{"$f":"MAX($B$112:W112)","v":0.1033},{"$f":"MAX($B$112:X112)","v":0.1061},{"$f":"MAX($B$112:Y112)","v":0.1085},{"$f":"MAX($B$112:Z112)","v":0.11070000000000001},{"$f":"MAX($B$112:AA112)","v":0.11260000000000001},{"$f":"MAX($B$112:AB112)","v":0.11409999999999999},{"$f":"MAX($B$112:AC112)","v":0.1154},{"$f":"MAX($B$112:AD112)","v":0.11650000000000001},{"$f":"MAX($B$112:AE112)","v":0.1174},{"$f":"MAX($B$112:AF112)","v":0.1182},{"$f":"MAX($B$112:AG112)","v":0.1188},{"$f":"MAX($B$112:AH112)","v":0.11940000000000001},{"$f":"MAX($B$112:AI112)","v":0.11990000000000001},{"$f":"MAX($B$112:AJ112)","v":0.12039999999999999},{"$f":"MAX($B$112:AK112)","v":0.1208},{"$f":"MAX($B$112:AL112)","v":0.1212},{"$f":"MAX($B$112:AM112)","v":0.1216},{"$f":"MAX($B$112:AN112)","v":0.12189999999999999},{"$f":"MAX($B$112:AO112)","v":0.1222},{"$f":"MAX($B$112:AP112)","v":0.1227}]
["Cumulative NPV",{"$f":"B110","v":-24690713.103400499},{"$f":"NPV(DiscountRate,$C110:C110)+$B110","v":-11163021.052466193},{"$f":"NPV(DiscountRate,$C110:D110)+$B110","v":-7452707.7577100061},{"$f":"NPV(DiscountRate,$C110:E110)+$B110","v":-5357683.7344245166},{"$f":"NPV(DiscountRate,$C110:F110)+$B110","v":-4173737.8429983705},{"$f":"NPV(DiscountRate,$C110:G110)+$B110","v":-3102675.2888535187},{"$f":"NPV(DiscountRate,$C110:H110)+$B110","v":-2606401.0416200534},{"$f":"NPV(DiscountRate,$C110:I110)+$B110","v":-2607338.8224759325},{"$f":"NPV(DiscountRate,$C110:J110)+$B110","v":-2633425.7974759042},{"$f":"NPV(DiscountRate,$C110:K110)+$B110","v":-2683144.1283457726},{"$f":"NPV(DiscountRate,$C110:L110)+$B110","v":-2755190.3994315863},{"$f":"NPV(DiscountRate,$C110:M110)+$B110","v":-2848213.6990546063},{"$f":"NPV(DiscountRate,$C110:N110)+$B110","v":-2863778.8456814326},{"$f":"NPV(DiscountRate,$C110:O110)+$B110","v":-2396621.2274073474},{"$f":"NPV(DiscountRate,$C110:P110)+$B110","v":-1596310.236547716},{"$f":"NPV(DiscountRate,$C110:Q110)+$B110","v":-876857.75831385702},{"$f":"NPV(DiscountRate,$C110:R110)+$B110","v":-211568.80612271652},{"$f":"NPV(DiscountRate,$C110:S110)+$B110","v":385948.35520688072},{"$f":"NPV(DiscountRate,$C110:T110)+$B110","v":927466.21389510483},{"$f":"NPV(DiscountRate,$C110:U110)+$B110","v":1433146.7206010595},{"$f":"NPV(DiscountRate,$C110:V110)+$B110","v":1905311.309822198},{"$f":"NPV(DiscountRate,$C110:W110)+$B110","v":2342609.8130073622},{"$f":"NPV(DiscountRate,$C110:X110)+$B110","v":2747314.682564754},{"$f":"NPV(DiscountRate,$C110:Y110)+$B110","v":3123642.4194199145},{"$f":"NPV(DiscountRate,$C110:Z110)+$B110","v":3516400.1385519914},{"$f":"NPV(DiscountRate,$C110:AA110)+$B110","v":3891302.4189563245},{"$f":"NPV(DiscountRate,$C110:AB110)+$B110","v":4216246.8162843771},{"$f":"NPV(DiscountRate,$C110:AC110)+$B110","v":4505270.7922688425},{"$f":"NPV(DiscountRate,$C110:AD110)+$B110","v":4773992.3099304959},{"$f":"NPV(DiscountRate,$C110:AE110)+$B110","v":5015425.7016860843},{"$f":"NPV(DiscountRate,$C110:AF110)+$B110","v":5232128.6129413061},{"$f":"NPV(DiscountRate,$C110:AG110)+$B110","v":5433628.6332373358},{"$f":"NPV(DiscountRate,$C110:AH110)+$B110","v":5620979.3617295139},{"$f":"NPV(DiscountRate,$C110:AI110)+$B110","v":5795162.1656872965},{"$f":"NPV(DiscountRate,$C110:AJ110)+$B110","v":5957091.0824481547},{"$f":"NPV(DiscountRate,$C110:AK110)+$B110","v":6107617.3920608051},{"$f":"NPV(DiscountRate,$C110:AL110)+$B110","v":6267873.0053908676},{"$f":"NPV(DiscountRate,$C110:AM110)+$B110","v":6445767.9229455069},{"$f":"NPV(DiscountRate,$C110:AN110)+$B110","v":6599571.845897764},{"$f":"NPV(DiscountRate,$C110:AO110)+$B110","v":6736004.1212095432},{"$f":"NPV(DiscountRate,$C110:AP110)+$B110","v":6999500.5007673055}]
[]
["Year Target Return Reached",{"$f":"SUM(C116:AP116)","v":20},{"$f":"IF(AND(B113<SOReturnTarget,C113>=SOReturnTarget),C$2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Negative Net Benefit"]
["Years with Negative Net Benefit",{"$f":"SUM(C119:AP119)","v":6},{"$f":"IF(C110<0,1,0)","v":0},{"$f":"IF(D110<0,1,0)","v":0},0,0,0,0,1,1,1,1,{"$f":"IF(M110<0,1,0)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["First Year with Negative Net Benefit",{"$f":"IF(B119>0,SUM(C120:AP120),\"N/A\")","v":7},{"$f":"IF(AND(B110>=0,C110<0),C$2,0)","v":0},{"$f":"IF(AND(C110>=0,D110<0),D$2,0)","v":0},0,0,0,0,7,0,0,0,{"$f":"IF(AND(L110>=0,M110<0),M$2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["LCOE"]
["Annual PPA Revenue",{"$f":"SUM(C123:AP123)","v":187982656.61048934},{"$f":"C12","v":4261236.8546540421},4282329.9770845799,4303527.5104711493,4324829.9716479806,4346237.8800076386,4367751.7575136758,4389372.1287133694,4411099.5207504993,4432934.4633782161,4454877.4889719374,4476929.1325423494,4499089.931748433,4521360.4269105885,4543741.1610237956,4566232.6797708645,4588835.5315357288,4611550.267416832,4634377.4412405454,4657317.6095746867,4680371.3317420799,4703539.169834204,4726821.6887248829,4750219.4560840726,4773733.0423916867,4797363.0209515281,4821109.9679052383,4844974.4622463686,4868957.0858344864,4893058.4234093679,4917279.062605246,4941619.593965142,4966080.6109552672,4990662.7099794969,5015366.4903938957,5040192.5545213455,5065141.5076662255,5090213.9581291731,5115410.5172219137,5140731.7992821625,5166178.4216886088]
["Generation (kWh)",{"$f":"SUM(C124:AP124)","v":588224217.44537127},{"$f":"C5","v":16188480},16107537.6,16026999.912,15946864.91244,15867130.587877801,15787794.934938412,15708855.96026372,15630311.680462401,15552160.12206009,15474399.321449788,15397027.324842541,15320042.188218327,15243441.977277236,15167224.767390851,15091388.643553898,15015931.700336127,14940852.041834446,14866147.781625275,14791817.042717148,14717857.957503561,14644268.667716045,14571047.324377464,14498192.087755578,14425701.127316799,14353572.621680215,14281804.758571815,14210395.734778956,14139343.75610506,14068647.037324537,13998303.802137915,13928312.283127224,13858670.721711587,13789377.368103029,13720430.481262514,13651828.328856202,13583569.187211921,13515651.341275861,13448073.084569484,13380832.719146635,13313928.555550903]
[]
["NPV - Annual Payments ($)",{"$f":"NPV(DiscountRate,C123:AP123)","v":53594346.574774936}]
["NPV - Generation (kWh)",{"$f":"NPV(DiscountRate,C124:AP124)","v":183278725.94683611}]
["LCOE ($/kWh)",{"$f":"B126/B127","v":0.2924198992430857}]
[]
["Taxes"]
["State Income Taxes"]
["EBITDA",null,{"$f":"C43","v":3486822.9809040418},3513467.6419480797,3540048.2521072086,3566561.9318006281,3593005.732983741,3619376.6376363281,3645671.5562174697,3671887.3260864457,3698020.7098888964,3724068.3939074203,3750026.9863758902,3775893.0157566071,3801662.9289795342,3827333.0896427091,3852899.7761730291,3878359.1799464766,3903707.4033669368,3928940.4579026238,3954054.2620792459,3979044.6394288819,4003907.3163936422,4014306.9979955456,4024570.1322091571,4034692.1411608588,4044668.341028763,4054493.9397045625,4064164.0344038149,4073673.6092234091,4083017.5326451086,4092190.5549839181,4101187.3057800923,4110002.2911335053,4118629.8909791075,4127064.3563021263,4135299.806291732,4143330.2254317375,4151149.4605269581,4158751.2176637892,4166129.0591035369,8195991.4001070075]
["Plus: Interest Earned",null,{"$f":"C701","v":27785.305345268542},32204.031760477119,36623.817072169513,41044.672335027615,45466.608781430121,49889.637824992889,54313.771064185363,58739.020286024672,63165.397469849202,67592.914791173142,72021.584625624266,76451.41955296621,29036.017136881917,11403.279000766337,16511.079658844716,21620.793204951438,26732.458565163892,31846.115485115948,36961.804547676074,42079.567191013273,47199.445727059538,52446.878929518141,57696.515345723783,62948.400023769842,6586.0784493241936,12847.040886474646,19110.392523059818,25376.182339503135,31644.460353062212,37915.277640280299,44188.686359931598,50464.739776471564,56743.492284003289,63024.999430771604,69309.317944196475,75596.50575645786,8216.8143540193832,8370.7688711335886,8527.773976562974,8687.8926888390088]
["Less: Interest Payment",null,{"$f":"-C538","v":-1630990.3450276775},{"$f":"-D538","v":-1565535.3088411714},-1492838.967772336,-1412289.8437396672,-1323224.6643316729,-1224923.9645995069,-1116607.315097166,-997428.14440238755,-866468.12165124703,-722731.06168980908,-565136.31226751953,-392511.57924817252,-203585.14207228407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Less: Tax Depreciation",null,{"$f":"IF(C$2<=AnalysisPeriod,-C257-C287-C313-C339,0)","v":-6813136.9995334353},-10937708.093195135,-6634839.8546779044,-4051276.0005055624,-4046207.9950850527,-2108123.7403794569,-172474.7610057937,-172365.06391876968,-172540.5792580081,-172365.06391876968,-172540.5792580081,-761339.53261903254,-1114899.7291784286,-737780.55387102207,-511789.87322935945,-455668.84350787022,-230098.68213994376,-60474.035154268087,-60474.035154268087,-60474.035154268087,-33049.763398262789,-5625.4916422574952,-5625.4916422574952,-709814.06894719379,-1132327.2153301553,-681646.52585499629,-411238.11216990073,-411238.11216990073,-208431.80190607911,-5625.4916422574952,-5625.4916422574952,-5625.4916422574952,-5625.4916422574952,-5625.4916422574952,-5625.4916422574952,-847566.15080368414,-1352730.5463005397,-813888.52443722705,-490583.31131923915,-487770.56549811037]
["Taxable Income Prior to Incentives",null,{"$f":"SUM(C132:C135)","v":-4929519.0583118023},-8957571.7283277493,-4551006.7532708626,-1855959.2401095736,-1730960.3176515545,336218.57048235741,2410903.2511786958,2560833.1380513129,2722177.4064494907,2896565.1830900148,3084371.6794759869,2698493.3234423678,2512214.0748657035,3100955.8147724532,3357620.9826025143,3444311.1296435581,3700341.1797921569,3900312.5382334716,3930542.0314726536,3960650.1714656269,4018056.9987224392,4061128.3852828061,4076641.1559126233,3387826.4722374352,2918927.2041479321,3385694.4547360409,3672036.3147569736,3687811.6793930111,3906230.1910920916,4124480.3409819407,4139750.5004977663,4154841.5392677193,4169747.891620853,4184463.8640906401,4198983.6325936709,3371360.5803845115,2806635.7285804376,3353233.462097696,3684073.5217608609,7716908.7272977363]
[{"$f":"'Inputs & Results'!A53","v":"Investment Based Incentive (IBI)"}]
[{"$f":"'Inputs & Results'!A54","v":"Fixed Amount ($)"}]
[{"$f":"'Inputs & Results'!A55","v":"Federal"},null,{"$f":"IF(IBIFedFixedStateTax=\"Yes\",C491,0)","v":0}]
[{"$f":"'Inputs & Results'!A56","v":"State"},null,{"$f":"IF(IBIStateFixedStateTax=\"Yes\",C492,0)","v":0}]
[{"$f":"'Inputs & Results'!A57","v":"Utility"},null,{"$f":"IF(IBIUtilityFixedStateTax=\"Yes\",C493,0)","v":0}]
[{"$f":"'Inputs & Results'!A58","v":"Other"},null,{"$f":"IF(IBIOtherFixedStateTax=\"Yes\",C494,0)","v":0}]
["Total",null,{"$f":"SUM(C139:C142)","v":0}]
[{"$f":"'Inputs & Results'!A59","v":"Percentage of Pre-Financing Costs"}]
[{"$f":"'Inputs & Results'!A60","v":"Federal"},null,{"$f":"IF(IBIFedPercentStateTax=\"Yes\",C497,0)","v":0}]
[{"$f":"'Inputs & Results'!A61","v":"State"},null,{"$f":"IF(IBIStatePercentStateTax=\"Yes\",C498,0)","v":0}]
[{"$f":"'Inputs & Results'!A62","v":"Utility"},null,{"$f":"IF(IBIUtilityPercentStateTax=\"Yes\",C499,0)","v":0}]
[{"$f":"'Inputs & Results'!A63","v":"Other"},null,{"$f":"IF(IBIOtherPercentStateTax=\"Yes\",C500,0)","v":0}]
["Total",null,{"$f":"SUM(C145:C148)","v":0}]
[{"$f":"'Inputs & Results'!A64","v":"Capacity Based Incentive (CBI) ($/DC-Watt)"}]
[{"$f":"'Inputs & Results'!A65","v":"Federal"},null,{"$f":"IF(CBIFedStateTax=\"Yes\",C503,0)","v":0}]
[{"$f":"'Inputs & Results'!A66","v":"State"},null,{"$f":"IF(CBIStateStateTax=\"Yes\",C504,0)","v":0}]
[{"$f":"'Inputs & Results'!A67","v":"Utility"},null,{"$f":"IF(CBIUtilityStateTax=\"Yes\",C505,0)","v":0}]
[{"$f":"'Inputs & Results'!A68","v":"Other"},null,{"$f":"IF(CBIOtherStateTax=\"Yes\",C506,0)","v":0}]
["Total",null,{"$f":"SUM(C151:C154)","v":0}]
[{"$f":"'Inputs & Results'!A71","v":"Production Based Incentive (PBI) ($/kWh)"}]
[{"$f":"'Inputs & Results'!A72","v":"Federal"},null,{"$f":"IF(AND(PBIFedStateTax=\"Yes\",PBIFedDebtSwitch=\"No\"),C513,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Inputs & Results'!A73","v":"State"},null,{"$f":"IF(AND(PBIStateStateTax=\"Yes\",PBIStateDebtSwitch=\"No\"),C517,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Inputs & Results'!A74","v":"Utility"},null,{"$f":"IF(AND(PBIUtilityStateTax=\"Yes\",PBIUtilityDebtSwitch=\"No\"),C521,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Inputs & Results'!A75","v":"Other"},null,{"$f":"IF(AND(PBIOtherStateTax=\"Yes\",PBIOtherDebtSwitch=\"No\"),C525,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",null,{"$f":"SUM(C157:C160)","v":0},{"$f":"SUM(D157:D160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM157:AM160)","v":0},{"$f":"SUM(AN157:AN160)","v":0},0,0]
["Total Taxable Incentives",null,{"$f":"C143+C149+C155+C161","v":0},{"$f":"D143+D149+D155+D161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Taxable Income Including Incentives",null,{"$f":"C136+C162","v":-4929519.0583118023},{"$f":"D136+D162","v":-8957571.7283277493},-4551006.7532708626,-1855959.2401095736,-1730960.3176515545,336218.57048235741,2410903.2511786958,2560833.1380513129,2722177.4064494907,2896565.1830900148,3084371.6794759869,2698493.3234423678,2512214.0748657035,3100955.8147724532,3357620.9826025143,3444311.1296435581,3700341.1797921569,3900312.5382334716,3930542.0314726536,3960650.1714656269,4018056.9987224392,4061128.3852828061,4076641.1559126233,3387826.4722374352,2918927.2041479321,3385694.4547360409,3672036.3147569736,3687811.6793930111,3906230.1910920916,4124480.3409819407,4139750.5004977663,4154841.5392677193,4169747.891620853,4184463.8640906401,4198983.6325936709,3371360.5803845115,2806635.7285804376,3353233.462097696,3684073.5217608609,7716908.7272977363]
["State Tax Benefit/(Liability)",null,{"$f":"C164*-StateTax","v":271123.54820714914},492666.44505802623,250305.37142989744,102077.75820602654,95202.817470835493,-18492.021376529658,-132599.67881482828,-140845.82259282222,-149719.75735472198,-159311.08506995082,-169640.44237117929,-148417.13278933024,-138171.77411761371,-170552.56981248493,-184669.15404313829,-189437.11213039569,-203518.76488856864,-214517.18960284092,-216179.81173099595,-217835.75943060947,-220993.13492973417,-223362.06119055435,-224215.26357519429,-186330.45597305894,-160540.99622813627,-186213.19501048225,-201961.99731163355,-202829.64236661562,-214842.66051006503,-226846.41875400674,-227686.27752737715,-228516.28465972457,-229336.13403914691,-230145.51252498521,-230944.09979265189,-185424.83192114814,-154364.96507192406,-184427.84041537327,-202624.04369684737,-424429.98000137549]
[]
["Federal Income Taxes"]
["EBITDA",null,{"$f":"C$43","v":3486822.9809040418},{"$f":"D$43","v":3513467.6419480797},3540048.2521072086,3566561.9318006281,3593005.732983741,3619376.6376363281,3645671.5562174697,3671887.3260864457,3698020.7098888964,3724068.3939074203,3750026.9863758902,3775893.0157566071,3801662.9289795342,3827333.0896427091,3852899.7761730291,3878359.1799464766,3903707.4033669368,3928940.4579026238,3954054.2620792459,3979044.6394288819,4003907.3163936422,4014306.9979955456,4024570.1322091571,4034692.1411608588,4044668.341028763,4054493.9397045625,4064164.0344038149,4073673.6092234091,4083017.5326451086,4092190.5549839181,4101187.3057800923,4110002.2911335053,4118629.8909791075,4127064.3563021263,4135299.806291732,4143330.2254317375,4151149.4605269581,4158751.2176637892,4166129.0591035369,8195991.4001070075]
["Plus: Interest Earned",null,{"$f":"C701","v":27785.305345268542},32204.031760477119,36623.817072169513,41044.672335027615,45466.608781430121,49889.637824992889,54313.771064185363,58739.020286024672,63165.397469849202,67592.914791173142,72021.584625624266,76451.41955296621,29036.017136881917,11403.279000766337,16511.079658844716,21620.793204951438,26732.458565163892,31846.115485115948,36961.804547676074,42079.567191013273,47199.445727059538,52446.878929518141,57696.515345723783,62948.400023769842,6586.0784493241936,12847.040886474646,19110.392523059818,25376.182339503135,31644.460353062212,37915.277640280299,44188.686359931598,50464.739776471564,56743.492284003289,63024.999430771604,69309.317944196475,75596.50575645786,8216.8143540193832,8370.7688711335886,8527.773976562974,8687.8926888390088]
["Less: Interest Payment",null,{"$f":"-C538","v":-1630990.3450276775},{"$f":"-D538","v":-1565535.3088411714},-1492838.967772336,-1412289.8437396672,-1323224.6643316729,-1224923.9645995069,-1116607.315097166,-997428.14440238755,-866468.12165124703,-722731.06168980908,-565136.31226751953,-392511.57924817252,-203585.14207228407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Less: Tax Depreciation",null,{"$f":"IF(C$2<=AnalysisPeriod,-C391-C422-C448-C474,0)","v":-6813136.9995334353},-10937708.093195135,-6634839.8546779044,-4051276.0005055624,-4046207.9950850527,-2108123.7403794569,-172474.7610057937,-172365.06391876968,-172540.5792580081,-172365.06391876968,-172540.5792580081,-761339.53261903254,-1114899.7291784286,-737780.55387102207,-511789.87322935945,-455668.84350787022,-230098.68213994376,-60474.035154268087,-60474.035154268087,-60474.035154268087,-33049.763398262789,-5625.4916422574952,-5625.4916422574952,-709814.06894719379,-1132327.2153301553,-681646.52585499629,-411238.11216990073,-411238.11216990073,-208431.80190607911,-5625.4916422574952,-5625.4916422574952,-5625.4916422574952,-5625.4916422574952,-5625.4916422574952,-5625.4916422574952,-847566.15080368414,-1352730.5463005397,-813888.52443722705,-490583.31131923915,-487770.56549811037]
["State Tax Benefit/(Liability)",null,{"$f":"C165","v":271123.54820714914},{"$f":"D165","v":492666.44505802623},250305.37142989744,102077.75820602654,95202.817470835493,-18492.021376529658,-132599.67881482828,-140845.82259282222,-149719.75735472198,-159311.08506995082,-169640.44237117929,-148417.13278933024,-138171.77411761371,-170552.56981248493,-184669.15404313829,-189437.11213039569,-203518.76488856864,-214517.18960284092,-216179.81173099595,-217835.75943060947,-220993.13492973417,-223362.06119055435,-224215.26357519429,-186330.45597305894,-160540.99622813627,-186213.19501048225,-201961.99731163355,-202829.64236661562,-214842.66051006503,-226846.41875400674,-227686.27752737715,-228516.28465972457,-229336.13403914691,-230145.51252498521,-230944.09979265189,-185424.83192114814,-154364.96507192406,-184427.84041537327,-202624.04369684737,-424429.98000137549]
["State ITC",null,{"$f":"C99","v":0},{"$f":"D99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["State PTC",null,{"$f":"C103","v":0},{"$f":"D103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxable Income Prior to Incentives",null,{"$f":"SUM(C168:C174)","v":-4658395.5101046534},{"$f":"SUM(D168:D174)","v":-8464905.2832697239},-4300701.3818409648,-1753881.481903547,-1635757.500180719,317726.54910582775,2278303.5723638674,2419987.3154584905,2572457.6490947688,2737254.0980200642,2914731.2371048075,2550076.1906530377,2374042.3007480898,2930403.2449599681,3172951.8285593758,3254874.0175131625,3496822.4149035881,3685795.3486306304,3714362.2197416578,3742814.4120350173,3797063.8637927049,3837766.3240922517,3852425.8923374289,3201496.0162643762,2758386.207919796,3199481.2597255586,3470074.3174453401,3484982.0370263956,3691387.5305820266,3897633.922227934,3912064.2229703893,3926325.2546079946,3940411.7575817062,3954318.3515656549,3968039.532801019,3185935.7484633634,2652270.7635085136,3168805.6216823226,3481449.4780640136,7292478.7472963613]
[{"$f":"'Inputs & Results'!A53","v":"Investment Based Incentive (IBI)"}]
[{"$f":"'Inputs & Results'!A54","v":"Fixed Amount ($)"}]
[{"$f":"'Inputs & Results'!A55","v":"Federal"},null,{"$f":"IF(IBIFedFixedFedTax=\"Yes\",C491,0)","v":0}]
[{"$f":"'Inputs & Results'!A56","v":"State"},null,{"$f":"IF(IBIStateFixedFedTax=\"Yes\",C492,0)","v":0}]
[{"$f":"'Inputs & Results'!A57","v":"Utility"},null,{"$f":"IF(IBIUtilityFixedFedTax=\"Yes\",C493,0)","v":0}]
[{"$f":"'Inputs & Results'!A58","v":"Other"},null,{"$f":"IF(IBIOtherFixedFedTax=\"Yes\",C494,0)","v":0}]
["Total",null,{"$f":"SUM(C178:C181)","v":0}]
[{"$f":"'Inputs & Results'!A59","v":"Percentage of Pre-Financing Costs"}]
[{"$f":"'Inputs & Results'!A60","v":"Federal"},null,{"$f":"IF(IBIFedPercentFedTax=\"Yes\",C497,0)","v":0}]
[{"$f":"'Inputs & Results'!A61","v":"State"},null,{"$f":"IF(IBIStatePercentFedTax=\"Yes\",C498,0)","v":0}]
[{"$f":"'Inputs & Results'!A62","v":"Utility"},null,{"$f":"IF(IBIUtilityPercentFedTax=\"Yes\",C499,0)","v":0}]
[{"$f":"'Inputs & Results'!A63","v":"Other"},null,{"$f":"IF(IBIOtherPercentFedTax=\"Yes\",C500,0)","v":0}]
["Total",null,{"$f":"SUM(C184:C187)","v":0}]
[{"$f":"'Inputs & Results'!A64","v":"Capacity Based Incentive (CBI) ($/DC-Watt)"}]
[{"$f":"'Inputs & Results'!A65","v":"Federal"},null,{"$f":"IF(CBIFedFedTax=\"Yes\",C503,0)","v":0}]
[{"$f":"'Inputs & Results'!A66","v":"State"},null,{"$f":"IF(CBIStateFedTax=\"Yes\",C504,0)","v":0}]
[{"$f":"'Inputs & Results'!A67","v":"Utility"},null,{"$f":"IF(CBIUtilityFedTax=\"Yes\",C505,0)","v":0}]
[{"$f":"'Inputs & Results'!A68","v":"Other"},null,{"$f":"IF(CBIOtherFedTax=\"Yes\",C506,0)","v":0}]
["Total",null,{"$f":"SUM(C190:C193)","v":0}]
[{"$f":"'Inputs & Results'!A71","v":"Production Based Incentive (PBI) ($/kWh)"}]
[{"$f":"'Inputs & Results'!A72","v":"Federal"},null,{"$f":"IF(AND(PBIFedFedTax=\"Yes\",PBIFedDebtSwitch=\"No\"),C513,0)","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]
[{"$f":"'Inputs & Results'!A73","v":"State"},null,{"$f":"IF(AND(PBIStateFedTax=\"Yes\",PBIStateDebtSwitch=\"No\"),C517,0)","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]
[{"$f":"'Inputs & Results'!A74","v":"Utility"},null,{"$f":"IF(AND(PBIUtilityFedTax=\"Yes\",PBIUtilityDebtSwitch=\"No\"),C521,0)","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]
[{"$f":"'Inputs & Results'!A75","v":"Other"},null,{"$f":"IF(AND(PBIOtherFedTax=\"Yes\",PBIOtherDebtSwitch=\"No\"),C525,0)","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]
["Total",null,{"$f":"SUM(C196:C199)","v":0},{"$f":"SUM(D196:D199)","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,{"$f":"SUM(AM196:AM199)","v":0},{"$f":"SUM(AN196:AN199)","v":0},0,0]
["Total Taxable Incentives",null,{"$f":"C182+C188+C194+C200","v":0},{"$f":"D182+D188+D194+D200","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]
[]
["Taxable Income Including Incentives",null,{"$f":"C175+C201","v":-4658395.5101046534},{"$f":"D175+D201","v":-8464905.2832697239},-4300701.3818409648,-1753881.481903547,-1635757.500180719,317726.54910582775,2278303.5723638674,2419987.3154584905,2572457.6490947688,2737254.0980200642,2914731.2371048075,2550076.1906530377,2374042.3007480898,2930403.2449599681,3172951.8285593758,3254874.0175131625,3496822.4149035881,3685795.3486306304,3714362.2197416578,3742814.4120350173,3797063.8637927049,3837766.3240922517,3852425.8923374289,3201496.0162643762,2758386.207919796,3199481.2597255586,3470074.3174453401,3484982.0370263956,3691387.5305820266,3897633.922227934,3912064.2229703893,3926325.2546079946,3940411.7575817062,3954318.3515656549,3968039.532801019,3185935.7484633634,2652270.7635085136,3168805.6216823226,3481449.4780640136,7292478.7472963613]
["Federal Tax Benefit/(Liability)",null,{"$f":"C203*-FedTax","v":1630438.4285366286},2962716.8491444034,1505245.4836443376,613858.51866624143,572515.12506325159,-111204.29218703971,-797406.2503273536,-846995.56041047163,-900360.17718316906,-958038.93430702237,-1020155.9329866825,-892526.66672856314,-830914.80526183138,-1025641.1357359887,-1110533.1399957815,-1139205.9061296068,-1223887.8452162559,-1290028.3720207205,-1300026.7769095802,-1309985.0442122559,-1328972.3523274467,-1343218.213432288,-1348349.0623181001,-1120523.6056925317,-965435.17277192848,-1119818.4409039454,-1214526.011105869,-1219743.7129592383,-1291985.6357037092,-1364171.8727797768,-1369222.4780396363,-1374213.839112798,-1379144.115153597,-1384011.4230479791,-1388813.8364803565,-1115077.511962177,-928294.76722797973,-1109081.9675888128,-1218507.3173224046,-2552367.5615537264]
[]
["Depreciation & ITC"]
["State Depreciation & ITC"]
["Summary",null,null,null,null,null,"ITC as % of Project Cost",null,null,null,"ITC as Fixed Amount"]
[null,"% of Total Depreciable Basis","Gross Amount Allocated","Reduction: IBI","Reduction: CBI","Depreciable Basis Prior to ITC","ITC Qualifying Costs","% of ITC Qualifying Costs","ITC Amount","ITC Basis Disallowance","Amount","ITC Basis Disallowance","ITC Reduction: State","ITC Reduction: Federal","Depreciable Basis After ITC Reduction","First Year Bonus Depreciation","Depreciable Basis After Bonus Reduction"]
[{"$f":"'Inputs & Results'!A245","v":"5-yr MACRS"},{"$f":"C210/$C$217","v":0.92783505154639179},{"$f":"'Inputs & Results'!E254","v":39490951.328647621},{"$f":"IF(StateBasisReduction=\"5-Yr MACRS\",D217,$B210*D$217)","v":0},{"$f":"IF(StateBasisReduction=\"5-Yr MACRS\",E217,$B210*E$217)","v":0},{"$f":"C210-D210-E210","v":39490951.328647621},{"$f":"IF('Inputs & Results'!B284=\"Yes\",F210,0)","v":39490951.328647621},{"$f":"IF($G$217=0,0,G210/$G$217)","v":1},{"$f":"$I$217*H210","v":0},{"$f":"I210*0.5","v":0},{"$f":"H210*$K$217","v":0},{"$f":"K210*0.5","v":0},{"$f":"IF(ITCStateFixedStateDeprec=\"Yes\",L210,0)+IF(ITCStatePercentStateDeprec=\"Yes\",J210,0)","v":0},{"$f":"IF(ITCFedFixedStateDeprec=\"Yes\",L344,0)+IF(ITCFedPercentStateDeprec=\"Yes\",J344,0)","v":5923642.6992971431},{"$f":"F210-M210-N210","v":33567308.629350476},{"$f":"IF('Inputs & Results'!B266=\"Yes\",O210*StateBonusDeprec,0)","v":0},{"$f":"O210-P210","v":33567308.629350476}]
[{"$f":"'Inputs & Results'!A246","v":"15-yr MACRS"},1.5463917525773195E-2,{"$f":"'Inputs & Results'!E255","v":658182.52214412694},{"$f":"IF(StateBasisReduction=\"5-Yr MACRS\",0,$B211*D$217)","v":0},0,{"$f":"C211-D211-E211","v":658182.52214412694},{"$f":"IF('Inputs & Results'!B285=\"Yes\",F211,0)","v":0},{"$f":"IF($G$217=0,0,G211/$G$217)","v":0},0,{"$f":"I211*0.5","v":0},0,{"$f":"K211*0.5","v":0},0,0,658182.52214412694,{"$f":"IF('Inputs & Results'!B267=\"Yes\",O211*StateBonusDeprec,0)","v":0},{"$f":"O211-P211","v":658182.52214412694}]
[{"$f":"'Inputs & Results'!A247","v":"5-yr SL"},0,{"$f":"'Inputs & Results'!E256","v":0},0,0,0,{"$f":"IF('Inputs & Results'!B286=\"Yes\",F212,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF('Inputs & Results'!B268=\"Yes\",O212*StateBonusDeprec,0)","v":0},0]
[{"$f":"'Inputs & Results'!A248","v":"15-yr SL"},2.5773195876288662E-2,{"$f":"'Inputs & Results'!E257","v":1096970.8702402117},0,0,1096970.8702402117,{"$f":"IF('Inputs & Results'!B287=\"Yes\",F213,0)","v":0},0,0,0,0,0,0,0,1096970.8702402117,{"$f":"IF('Inputs & Results'!B269=\"Yes\",O213*StateBonusDeprec,0)","v":0},1096970.8702402117]
[{"$f":"'Inputs & Results'!A249","v":"20-yr SL"},2.5773195876288662E-2,{"$f":"'Inputs & Results'!E258","v":1096970.8702402117},0,0,1096970.8702402117,{"$f":"IF('Inputs & Results'!B288=\"Yes\",F214,0)","v":0},0,0,0,0,0,0,0,1096970.8702402117,{"$f":"IF('Inputs & Results'!B270=\"Yes\",O214*StateBonusDeprec,0)","v":0},1096970.8702402117]
[{"$f":"'Inputs & Results'!A250","v":"39-yr SL"},5.1546391752577319E-3,{"$f":"'Inputs & Results'!E259","v":219394.17404804233},0,0,219394.17404804233,{"$f":"IF('Inputs & Results'!B289=\"Yes\",F215,0)","v":0},0,0,0,0,0,0,0,219394.17404804233,{"$f":"IF('Inputs & Results'!B271=\"Yes\",O215*StateBonusDeprec,0)","v":0},219394.17404804233]
["Non-Depreciable "]
[null,{"$f":"SUM(B210:B216)","v":1},{"$f":"SUM(C210:C216)","v":42562469.765320212},{"$f":"B226+B232","v":0},{"$f":"B238","v":0},{"$f":"SUM(F210:F216)","v":42562469.765320212},{"$f":"SUM(G210:G216)","v":39490951.328647621},{"$f":"SUM(H210:H216)","v":1},{"$f":"MIN(ITCStateMax,ITCStatePercent*G217)","v":0},{"$f":"SUM(J210:J216)","v":0},{"$f":"ITCStateFixed","v":0},{"$f":"SUM(L210:L216)","v":0},0,5923642.6992971431,36638827.066023067,0,36638827.066023067]
[]
["Depreciable Basis Incentive Reductions"]
[{"$f":"A489","v":"Investment Based Incentive (IBI)"}]
[{"$f":"A490","v":"Fixed Amount ($)"}]
["Federal",{"$f":"IF(IBIFedFixedStateDeprec=\"Yes\",IBIFedFixed,0)","v":0}]
["State",{"$f":"IF(IBIStateFixedStateDeprec=\"Yes\",IBIStateFixed,0)","v":0}]
["Utility",{"$f":"IF(IBIUtilityFixedStateDeprec=\"Yes\",IBIUtilityFixed,0)","v":0}]
["Other",{"$f":"IF(IBIOtherFixedStateDeprec=\"Yes\",IBIOtherFixed,0)","v":0}]
["Total",{"$f":"SUM(B222:B225)","v":0}]
["Percentage of Pre-Financing Costs"]
["Federal",{"$f":"IF(IBIFedPercentStateDeprec=\"Yes\",IBIFedPercent,0)","v":0}]
[{"$f":"A498","v":"State"},{"$f":"IF(IBIStatePercentStateDeprec=\"Yes\",IBIStatePercent,0)","v":0}]
["Utility",{"$f":"IF(IBIUtilityPercentStateDeprec=\"Yes\",IBIUtilityPercent,0)","v":0}]
["Other",{"$f":"IF(IBIOtherPercentStateDeprec=\"Yes\",IBIOtherPercent,0)","v":0}]
["Total",{"$f":"SUM(B228:B231)","v":0}]
["Capacity Based Incentive (CBI)"]
["Federal",{"$f":"IF(CBIFedStateDeprec=\"Yes\",CBIFed,0)","v":0}]
[{"$f":"A504","v":"State"},{"$f":"IF(CBIStateStateDeprec=\"Yes\",CBIState,0)","v":0}]
["Utility",{"$f":"IF(CBIUtilityStateDeprec=\"Yes\",CBIUtility,0)","v":0}]
["Other",{"$f":"IF(CBIOtherStateDeprec=\"Yes\",CBIOther,0)","v":0}]
[{"$f":"A507","v":"Total"},{"$f":"SUM(B234:B237)","v":0}]
["Total Basis Reduction",{"$f":"B226+B232+B238","v":0}]
[]
["State Depreciation Amounts"]
["Applicable %"]
[{"$f":"A210","v":"5-yr MACRS"},{"$f":"SUM(C243:AP243)","v":0.99999999999999989},{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0.2},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0.32},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0.192},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0.1152},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0.1152},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":5.7599999999999998E-2},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0}]
[{"$f":"A211","v":"15-yr MACRS"},{"$f":"SUM(C244:AP244)","v":1.0000000000000002},{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0.05},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":9.5000000000000001E-2},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":8.5500000000000007E-2},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":7.6999999999999999E-2},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":6.93E-2},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":6.2300000000000001E-2},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.8999999999999997E-2},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.8999999999999997E-2},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.91E-2},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.8999999999999997E-2},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.91E-2},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.8999999999999997E-2},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.91E-2},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.8999999999999997E-2},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.91E-2},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":2.9499999999999998E-2},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0}]
["5-yr SL",0.99999999999999989,{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.1},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.2},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.2},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.2},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.2},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.1},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0}]
["15-yr SL",0.99999999999999989,{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":3.3300000000000003E-2},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6600000000000006E-2},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6600000000000006E-2},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6600000000000006E-2},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6600000000000006E-2},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":3.3300000000000003E-2},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0}]
["20-yr SL",1.0000000000000002,{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":2.5000000000000001E-2},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":2.5000000000000001E-2},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0}]
["39-yr SL",1.0000000000000004,{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":1.2820512820512799E-2},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":1.2820512820512799E-2}]
["Amount"]
[{"$f":"A243","v":"5-yr MACRS"},{"$f":"SUM(C250:AP250)","v":33567308.629350476},{"$f":"C243*$Q210","v":6713461.7258700952},10741538.761392152,6444923.2568352912,3866953.9541011746,3866953.9541011746,1933476.9770505873,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A244","v":"15-yr MACRS"},{"$f":"SUM(C251:AP251)","v":658182.52214412694},{"$f":"C244*$Q211","v":32909.12610720635},62527.33960369206,56274.605643322859,50680.054205097775,45612.048784587998,41004.771129579109,38832.768806503489,38832.768806503489,38898.587058717902,38832.768806503489,38898.587058717902,38832.768806503489,38898.587058717902,38832.768806503489,38898.587058717902,19416.384403251745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["5-yr SL",0,{"$f":"C245*$Q212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["15-yr SL",1096970.8702402117,{"$f":"C246*$Q213","v":36529.129978999052},73167.957045022122,73167.957045022122,73167.957045022122,73167.957045022122,73167.957045022122,73167.957045022122,73058.259957998103,73167.957045022122,73058.259957998103,73167.957045022122,73058.259957998103,73167.957045022122,73058.259957998103,73167.957045022122,36529.129978999052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["20-yr SL",1096970.8702402117,{"$f":"C247*$Q214","v":27424.271756005295},54848.54351201059,54848.54351201059,54848.54351201059,54848.54351201059,54848.54351201059,54848.54351201059,54848.54351201059,54848.54351201059,54848.54351201059,54848.54351201059,54848.54351201059,54848.54351201059,54848.54351201059,54848.54351201059,54848.54351201059,54848.54351201059,54848.54351201059,54848.54351201059,54848.54351201059,27424.271756005295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["39-yr SL",219394.17404804219,{"$f":"C248*$Q215","v":2812.745821128743},5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,2812.745821128743]
["First Year Bonus Depreciation",0,{"$f":"P217","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]
[null,36638827.066023104,{"$f":"SUM(C250:C256)","v":6813136.9995334353},{"$f":"SUM(D250:D256)","v":10937708.093195135},6634839.8546779044,4051276.0005055624,4046207.9950850527,2108123.7403794569,172474.7610057937,172365.06391876968,172540.5792580081,172365.06391876968,172540.5792580081,172365.06391876968,172540.5792580081,172365.06391876968,172540.5792580081,116419.54953651887,60474.035154268087,60474.035154268087,60474.035154268087,60474.035154268087,33049.763398262789,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,2812.745821128743]
[]
["Major Equipment Replacement Depreciation"]
["Depreciation Schedule Selected",{"$f":"MMStateTaxTreatment","v":"5-yr MACRS"}]
["Year",{"$f":"B2","v":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]
["Depreciation Percent",0,{"$f":"IF($B$260=$A243,C243,0)+IF($B$260=$A244,C244,0)+IF($B$260=$A245,C245,0)+IF($B$260=$A246,C246,0)+IF($B$260=$A247,C247,0)+IF($B$260=$A248,C248,0)","v":0.2},0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Major Equipment Replacement 1"]
["Timing"]
[1,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C611:C611)>0,B266+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C611:D611)>0,C266+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C611:E611)>0,D266+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C611:F611)>0,E266+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C611:G611)>0,F266+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C611:H611)>0,G266+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C611:I611)>0,H266+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C611:J611)>0,I266+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C611:K611)>0,J266+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C611:L611)>0,K266+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C611:M611)>0,L266+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C611:N611)>0,M266+1,0),0)","v":1},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C611:O611)>0,N266+1,0),0)","v":2},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C611:P611)>0,O266+1,0),0)","v":3},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C611:Q611)>0,P266+1,0),0)","v":4},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C611:R611)>0,Q266+1,0),0)","v":5},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C611:S611)>0,R266+1,0),0)","v":6},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C611:T611)>0,S266+1,0),0)","v":7},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C611:U611)>0,T266+1,0),0)","v":8},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C611:V611)>0,U266+1,0),0)","v":9},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C611:W611)>0,V266+1,0),0)","v":10},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C611:X611)>0,W266+1,0),0)","v":11},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C611:Y611)>0,X266+1,0),0)","v":12},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C611:Z611)>0,Y266+1,0),0)","v":13},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C611:AA611)>0,Z266+1,0),0)","v":14},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C611:AB611)>0,AA266+1,0),0)","v":15},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C611:AC611)>0,AB266+1,0),0)","v":16},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C611:AD611)>0,AC266+1,0),0)","v":17},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C611:AE611)>0,AD266+1,0),0)","v":18},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C611:AF611)>0,AE266+1,0),0)","v":19},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C611:AG611)>0,AF266+1,0),0)","v":20},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C611:AH611)>0,AG266+1,0),0)","v":21},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C611:AI611)>0,AH266+1,0),0)","v":22},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C611:AJ611)>0,AI266+1,0),0)","v":23},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C611:AK611)>0,AJ266+1,0),0)","v":24},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C611:AL611)>0,AK266+1,0),0)","v":25},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C611:AM611)>0,AL266+1,0),0)","v":26},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C611:AN611)>0,AM266+1,0),0)","v":27},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C611:AO611)>0,AN266+1,0),0)","v":28},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C611:AP611)>0,AO266+1,0),0)","v":29}]
[{"$f":"A266+1","v":2},null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C612:C612)>0,B267+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C612:D612)>0,C267+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C612:E612)>0,D267+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C612:F612)>0,E267+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C612:G612)>0,F267+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C612:H612)>0,G267+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C612:I612)>0,H267+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C612:J612)>0,I267+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C612:K612)>0,J267+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C612:L612)>0,K267+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C612:M612)>0,L267+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C612:N612)>0,M267+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C612:O612)>0,N267+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C612:P612)>0,O267+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C612:Q612)>0,P267+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C612:R612)>0,Q267+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C612:S612)>0,R267+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C612:T612)>0,S267+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C612:U612)>0,T267+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C612:V612)>0,U267+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C612:W612)>0,V267+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C612:X612)>0,W267+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C612:Y612)>0,X267+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C612:Z612)>0,Y267+1,0),0)","v":1},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C612:AA612)>0,Z267+1,0),0)","v":2},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C612:AB612)>0,AA267+1,0),0)","v":3},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C612:AC612)>0,AB267+1,0),0)","v":4},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C612:AD612)>0,AC267+1,0),0)","v":5},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C612:AE612)>0,AD267+1,0),0)","v":6},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C612:AF612)>0,AE267+1,0),0)","v":7},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C612:AG612)>0,AF267+1,0),0)","v":8},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C612:AH612)>0,AG267+1,0),0)","v":9},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C612:AI612)>0,AH267+1,0),0)","v":10},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C612:AJ612)>0,AI267+1,0),0)","v":11},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C612:AK612)>0,AJ267+1,0),0)","v":12},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C612:AL612)>0,AK267+1,0),0)","v":13},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C612:AM612)>0,AL267+1,0),0)","v":14},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C612:AN612)>0,AM267+1,0),0)","v":15},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C612:AO612)>0,AN267+1,0),0)","v":16},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C612:AP612)>0,AO267+1,0),0)","v":17}]
[{"$f":"A267+1","v":3},null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C613:C613)>0,B268+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C613:D613)>0,C268+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C613:E613)>0,D268+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C613:F613)>0,E268+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C613:G613)>0,F268+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C613:H613)>0,G268+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C613:I613)>0,H268+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C613:J613)>0,I268+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C613:K613)>0,J268+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C613:L613)>0,K268+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C613:M613)>0,L268+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C613:N613)>0,M268+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C613:O613)>0,N268+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C613:P613)>0,O268+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C613:Q613)>0,P268+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C613:R613)>0,Q268+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C613:S613)>0,R268+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C613:T613)>0,S268+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C613:U613)>0,T268+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C613:V613)>0,U268+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C613:W613)>0,V268+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C613:X613)>0,W268+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C613:Y613)>0,X268+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C613:Z613)>0,Y268+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C613:AA613)>0,Z268+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C613:AB613)>0,AA268+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C613:AC613)>0,AB268+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C613:AD613)>0,AC268+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C613:AE613)>0,AD268+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C613:AF613)>0,AE268+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C613:AG613)>0,AF268+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C613:AH613)>0,AG268+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C613:AI613)>0,AH268+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C613:AJ613)>0,AI268+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C613:AK613)>0,AJ268+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C613:AL613)>0,AK268+1,0),0)","v":1},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C613:AM613)>0,AL268+1,0),0)","v":2},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C613:AN613)>0,AM268+1,0),0)","v":3},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C613:AO613)>0,AN268+1,0),0)","v":4},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C613:AP613)>0,AO268+1,0),0)","v":5}]
[4,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C614:C614)>0,B269+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C614:D614)>0,C269+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C614:E614)>0,D269+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C614:F614)>0,E269+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C614:G614)>0,F269+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C614:H614)>0,G269+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C614:I614)>0,H269+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C614:J614)>0,I269+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C614:K614)>0,J269+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C614:L614)>0,K269+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C614:M614)>0,L269+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C614:N614)>0,M269+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C614:O614)>0,N269+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C614:P614)>0,O269+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C614:Q614)>0,P269+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C614:R614)>0,Q269+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C614:S614)>0,R269+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C614:T614)>0,S269+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C614:U614)>0,T269+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C614:V614)>0,U269+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C614:W614)>0,V269+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C614:X614)>0,W269+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C614:Y614)>0,X269+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C614:Z614)>0,Y269+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C614:AA614)>0,Z269+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C614:AB614)>0,AA269+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C614:AC614)>0,AB269+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C614:AD614)>0,AC269+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C614:AE614)>0,AD269+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C614:AF614)>0,AE269+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C614:AG614)>0,AF269+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C614:AH614)>0,AG269+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C614:AI614)>0,AH269+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C614:AJ614)>0,AI269+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C614:AK614)>0,AJ269+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C614:AL614)>0,AK269+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C614:AM614)>0,AL269+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C614:AN614)>0,AM269+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C614:AO614)>0,AN269+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C614:AP614)>0,AO269+1,0),0)","v":0}]
[5,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C615:C615)>0,B270+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C615:D615)>0,C270+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C615:E615)>0,D270+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C615:F615)>0,E270+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C615:G615)>0,F270+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C615:H615)>0,G270+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C615:I615)>0,H270+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C615:J615)>0,I270+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C615:K615)>0,J270+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C615:L615)>0,K270+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C615:M615)>0,L270+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C615:N615)>0,M270+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C615:O615)>0,N270+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C615:P615)>0,O270+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C615:Q615)>0,P270+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C615:R615)>0,Q270+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C615:S615)>0,R270+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C615:T615)>0,S270+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C615:U615)>0,T270+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C615:V615)>0,U270+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C615:W615)>0,V270+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C615:X615)>0,W270+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C615:Y615)>0,X270+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C615:Z615)>0,Y270+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C615:AA615)>0,Z270+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C615:AB615)>0,AA270+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C615:AC615)>0,AB270+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C615:AD615)>0,AC270+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C615:AE615)>0,AD270+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C615:AF615)>0,AE270+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C615:AG615)>0,AF270+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C615:AH615)>0,AG270+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C615:AI615)>0,AH270+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C615:AJ615)>0,AI270+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C615:AK615)>0,AJ270+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C615:AL615)>0,AK270+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C615:AM615)>0,AL270+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C615:AN615)>0,AM270+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C615:AO615)>0,AN270+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C615:AP615)>0,AO270+1,0),0)","v":0}]
[6,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C616:C616)>0,B271+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C616:D616)>0,C271+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C616:E616)>0,D271+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C616:F616)>0,E271+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C616:G616)>0,F271+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C616:H616)>0,G271+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C616:I616)>0,H271+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C616:J616)>0,I271+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C616:K616)>0,J271+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C616:L616)>0,K271+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C616:M616)>0,L271+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C616:N616)>0,M271+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C616:O616)>0,N271+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C616:P616)>0,O271+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C616:Q616)>0,P271+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C616:R616)>0,Q271+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C616:S616)>0,R271+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C616:T616)>0,S271+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C616:U616)>0,T271+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C616:V616)>0,U271+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C616:W616)>0,V271+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C616:X616)>0,W271+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C616:Y616)>0,X271+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C616:Z616)>0,Y271+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C616:AA616)>0,Z271+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C616:AB616)>0,AA271+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C616:AC616)>0,AB271+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C616:AD616)>0,AC271+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C616:AE616)>0,AD271+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C616:AF616)>0,AE271+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C616:AG616)>0,AF271+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C616:AH616)>0,AG271+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C616:AI616)>0,AH271+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C616:AJ616)>0,AI271+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C616:AK616)>0,AJ271+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C616:AL616)>0,AK271+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C616:AM616)>0,AL271+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C616:AN616)>0,AM271+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C616:AO616)>0,AN271+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C616:AP616)>0,AO271+1,0),0)","v":0}]
[7,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C617:C617)>0,B272+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C617:D617)>0,C272+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C617:E617)>0,D272+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C617:F617)>0,E272+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C617:G617)>0,F272+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C617:H617)>0,G272+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C617:I617)>0,H272+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C617:J617)>0,I272+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C617:K617)>0,J272+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C617:L617)>0,K272+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C617:M617)>0,L272+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C617:N617)>0,M272+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C617:O617)>0,N272+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C617:P617)>0,O272+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C617:Q617)>0,P272+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C617:R617)>0,Q272+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C617:S617)>0,R272+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C617:T617)>0,S272+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C617:U617)>0,T272+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C617:V617)>0,U272+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C617:W617)>0,V272+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C617:X617)>0,W272+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C617:Y617)>0,X272+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C617:Z617)>0,Y272+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C617:AA617)>0,Z272+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C617:AB617)>0,AA272+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C617:AC617)>0,AB272+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C617:AD617)>0,AC272+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C617:AE617)>0,AD272+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C617:AF617)>0,AE272+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C617:AG617)>0,AF272+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C617:AH617)>0,AG272+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C617:AI617)>0,AH272+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C617:AJ617)>0,AI272+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C617:AK617)>0,AJ272+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C617:AL617)>0,AK272+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C617:AM617)>0,AL272+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C617:AN617)>0,AM272+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C617:AO617)>0,AN272+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C617:AP617)>0,AO272+1,0),0)","v":0}]
[8,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C618:C618)>0,B273+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C618:D618)>0,C273+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C618:E618)>0,D273+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C618:F618)>0,E273+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C618:G618)>0,F273+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C618:H618)>0,G273+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C618:I618)>0,H273+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C618:J618)>0,I273+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C618:K618)>0,J273+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C618:L618)>0,K273+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C618:M618)>0,L273+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C618:N618)>0,M273+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C618:O618)>0,N273+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C618:P618)>0,O273+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C618:Q618)>0,P273+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C618:R618)>0,Q273+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C618:S618)>0,R273+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C618:T618)>0,S273+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C618:U618)>0,T273+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C618:V618)>0,U273+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C618:W618)>0,V273+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C618:X618)>0,W273+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C618:Y618)>0,X273+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C618:Z618)>0,Y273+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C618:AA618)>0,Z273+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C618:AB618)>0,AA273+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C618:AC618)>0,AB273+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C618:AD618)>0,AC273+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C618:AE618)>0,AD273+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C618:AF618)>0,AE273+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C618:AG618)>0,AF273+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C618:AH618)>0,AG273+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C618:AI618)>0,AH273+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C618:AJ618)>0,AI273+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C618:AK618)>0,AJ273+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C618:AL618)>0,AK273+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C618:AM618)>0,AL273+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C618:AN618)>0,AM273+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C618:AO618)>0,AN273+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C618:AP618)>0,AO273+1,0),0)","v":0}]
[{"$f":"A273+1","v":9},null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C619:C619)>0,B274+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C619:D619)>0,C274+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C619:E619)>0,D274+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C619:F619)>0,E274+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C619:G619)>0,F274+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C619:H619)>0,G274+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C619:I619)>0,H274+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C619:J619)>0,I274+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C619:K619)>0,J274+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C619:L619)>0,K274+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C619:M619)>0,L274+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C619:N619)>0,M274+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C619:O619)>0,N274+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C619:P619)>0,O274+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C619:Q619)>0,P274+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C619:R619)>0,Q274+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C619:S619)>0,R274+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C619:T619)>0,S274+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C619:U619)>0,T274+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C619:V619)>0,U274+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C619:W619)>0,V274+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C619:X619)>0,W274+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C619:Y619)>0,X274+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C619:Z619)>0,Y274+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C619:AA619)>0,Z274+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C619:AB619)>0,AA274+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C619:AC619)>0,AB274+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C619:AD619)>0,AC274+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C619:AE619)>0,AD274+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C619:AF619)>0,AE274+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C619:AG619)>0,AF274+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C619:AH619)>0,AG274+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C619:AI619)>0,AH274+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C619:AJ619)>0,AI274+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C619:AK619)>0,AJ274+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C619:AL619)>0,AK274+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C619:AM619)>0,AL274+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C619:AN619)>0,AM274+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C619:AO619)>0,AN274+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C619:AP619)>0,AO274+1,0),0)","v":0}]
[10,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C620:C620)>0,B275+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C620:D620)>0,C275+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C620:E620)>0,D275+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C620:F620)>0,E275+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C620:G620)>0,F275+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C620:H620)>0,G275+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C620:I620)>0,H275+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C620:J620)>0,I275+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C620:K620)>0,J275+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C620:L620)>0,K275+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C620:M620)>0,L275+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C620:N620)>0,M275+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C620:O620)>0,N275+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C620:P620)>0,O275+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C620:Q620)>0,P275+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C620:R620)>0,Q275+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C620:S620)>0,R275+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C620:T620)>0,S275+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C620:U620)>0,T275+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C620:V620)>0,U275+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C620:W620)>0,V275+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C620:X620)>0,W275+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C620:Y620)>0,X275+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C620:Z620)>0,Y275+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C620:AA620)>0,Z275+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C620:AB620)>0,AA275+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C620:AC620)>0,AB275+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C620:AD620)>0,AC275+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C620:AE620)>0,AD275+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C620:AF620)>0,AE275+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C620:AG620)>0,AF275+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C620:AH620)>0,AG275+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C620:AI620)>0,AH275+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C620:AJ620)>0,AI275+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C620:AK620)>0,AJ275+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C620:AL620)>0,AK275+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C620:AM620)>0,AL275+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C620:AN620)>0,AM275+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C620:AO620)>0,AN275+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C620:AP620)>0,AO275+1,0),0)","v":0}]
["Depreciation Amount"]
[1,{"$f":"SUM(C277:AP277)","v":2944872.3435013141},{"$f":"LOOKUP(C266,$B$261:$AP$261,$B$262:$AP$262)*$B611","v":0},0,0,0,0,0,0,0,0,0,0,588974.46870026283,942359.14992042049,565415.48995225236,339249.29397135135,339249.29397135135,169624.64698567567,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A277+1","v":2},3520942.886524681,{"$f":"LOOKUP(C267,$B$261:$AP$261,$B$262:$AP$262)*$B612","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,704188.57730493625,1126701.7236878979,676021.03421273874,405612.62052764324,405612.62052764324,202806.31026382162,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A278+1","v":3},3967224.3859686418,{"$f":"LOOKUP(C268,$B$261:$AP$261,$B$262:$AP$262)*$B613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,841940.65916142659,1347105.0546582823,808263.03279496951,484957.81967698166,484957.81967698166]
[4,0,{"$f":"LOOKUP(C269,$B$261:$AP$261,$B$262:$AP$262)*$B614","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]
[5,0,{"$f":"LOOKUP(C270,$B$261:$AP$261,$B$262:$AP$262)*$B615","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]
[6,0,{"$f":"LOOKUP(C271,$B$261:$AP$261,$B$262:$AP$262)*$B616","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]
[7,0,{"$f":"LOOKUP(C272,$B$261:$AP$261,$B$262:$AP$262)*$B617","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]
[8,0,{"$f":"LOOKUP(C273,$B$261:$AP$261,$B$262:$AP$262)*$B618","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]
[{"$f":"A284+1","v":9},0,{"$f":"LOOKUP(C274,$B$261:$AP$261,$B$262:$AP$262)*$B619","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]
[10,0,{"$f":"LOOKUP(C275,$B$261:$AP$261,$B$262:$AP$262)*$B620","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]
["Total",null,{"$f":"SUM(C277:C286)","v":0},{"$f":"SUM(D277:D286)","v":0},0,0,0,0,0,0,0,0,0,588974.46870026283,942359.14992042049,565415.48995225236,339249.29397135135,339249.29397135135,169624.64698567567,0,0,0,0,0,0,704188.57730493625,1126701.7236878979,676021.03421273874,405612.62052764324,405612.62052764324,202806.31026382162,0,0,0,0,0,0,841940.65916142659,1347105.0546582823,808263.03279496951,484957.81967698166,484957.81967698166]
[]
["Major Equipment Replacement - 2"]
["Timing"]
[1,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C643:C643)>0,B291+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C643:D643)>0,C291+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C643:E643)>0,D291+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C643:F643)>0,E291+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C643:G643)>0,F291+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C643:H643)>0,G291+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C643:I643)>0,H291+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C643:J643)>0,I291+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C643:K643)>0,J291+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C643:L643)>0,K291+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C643:M643)>0,L291+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C643:N643)>0,M291+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C643:O643)>0,N291+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C643:P643)>0,O291+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C643:Q643)>0,P291+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C643:R643)>0,Q291+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C643:S643)>0,R291+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C643:T643)>0,S291+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C643:U643)>0,T291+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C643:V643)>0,U291+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C643:W643)>0,V291+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C643:X643)>0,W291+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C643:Y643)>0,X291+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C643:Z643)>0,Y291+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C643:AA643)>0,Z291+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C643:AB643)>0,AA291+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C643:AC643)>0,AB291+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C643:AD643)>0,AC291+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C643:AE643)>0,AD291+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C643:AF643)>0,AE291+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C643:AG643)>0,AF291+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C643:AH643)>0,AG291+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C643:AI643)>0,AH291+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C643:AJ643)>0,AI291+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C643:AK643)>0,AJ291+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C643:AL643)>0,AK291+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C643:AM643)>0,AL291+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C643:AN643)>0,AM291+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C643:AO643)>0,AN291+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C643:AP643)>0,AO291+1,0),0)","v":0}]
[{"$f":"A291+1","v":2},null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C644:C644)>0,B292+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C644:D644)>0,C292+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C644:E644)>0,D292+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C644:F644)>0,E292+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C644:G644)>0,F292+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C644:H644)>0,G292+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C644:I644)>0,H292+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C644:J644)>0,I292+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C644:K644)>0,J292+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C644:L644)>0,K292+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C644:M644)>0,L292+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C644:N644)>0,M292+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C644:O644)>0,N292+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C644:P644)>0,O292+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C644:Q644)>0,P292+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C644:R644)>0,Q292+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C644:S644)>0,R292+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C644:T644)>0,S292+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C644:U644)>0,T292+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C644:V644)>0,U292+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C644:W644)>0,V292+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C644:X644)>0,W292+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C644:Y644)>0,X292+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C644:Z644)>0,Y292+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C644:AA644)>0,Z292+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C644:AB644)>0,AA292+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C644:AC644)>0,AB292+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C644:AD644)>0,AC292+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C644:AE644)>0,AD292+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C644:AF644)>0,AE292+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C644:AG644)>0,AF292+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C644:AH644)>0,AG292+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C644:AI644)>0,AH292+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C644:AJ644)>0,AI292+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C644:AK644)>0,AJ292+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C644:AL644)>0,AK292+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C644:AM644)>0,AL292+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C644:AN644)>0,AM292+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C644:AO644)>0,AN292+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C644:AP644)>0,AO292+1,0),0)","v":0}]
[{"$f":"A292+1","v":3},null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C645:C645)>0,B293+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C645:D645)>0,C293+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C645:E645)>0,D293+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C645:F645)>0,E293+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C645:G645)>0,F293+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C645:H645)>0,G293+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C645:I645)>0,H293+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C645:J645)>0,I293+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C645:K645)>0,J293+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C645:L645)>0,K293+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C645:M645)>0,L293+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C645:N645)>0,M293+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C645:O645)>0,N293+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C645:P645)>0,O293+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C645:Q645)>0,P293+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C645:R645)>0,Q293+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C645:S645)>0,R293+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C645:T645)>0,S293+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C645:U645)>0,T293+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C645:V645)>0,U293+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C645:W645)>0,V293+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C645:X645)>0,W293+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C645:Y645)>0,X293+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C645:Z645)>0,Y293+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C645:AA645)>0,Z293+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C645:AB645)>0,AA293+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C645:AC645)>0,AB293+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C645:AD645)>0,AC293+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C645:AE645)>0,AD293+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C645:AF645)>0,AE293+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C645:AG645)>0,AF293+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C645:AH645)>0,AG293+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C645:AI645)>0,AH293+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C645:AJ645)>0,AI293+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C645:AK645)>0,AJ293+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C645:AL645)>0,AK293+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C645:AM645)>0,AL293+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C645:AN645)>0,AM293+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C645:AO645)>0,AN293+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C645:AP645)>0,AO293+1,0),0)","v":0}]
[4,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C646:C646)>0,B294+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C646:D646)>0,C294+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C646:E646)>0,D294+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C646:F646)>0,E294+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C646:G646)>0,F294+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C646:H646)>0,G294+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C646:I646)>0,H294+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C646:J646)>0,I294+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C646:K646)>0,J294+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C646:L646)>0,K294+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C646:M646)>0,L294+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C646:N646)>0,M294+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C646:O646)>0,N294+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C646:P646)>0,O294+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C646:Q646)>0,P294+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C646:R646)>0,Q294+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C646:S646)>0,R294+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C646:T646)>0,S294+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C646:U646)>0,T294+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C646:V646)>0,U294+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C646:W646)>0,V294+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C646:X646)>0,W294+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C646:Y646)>0,X294+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C646:Z646)>0,Y294+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C646:AA646)>0,Z294+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C646:AB646)>0,AA294+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C646:AC646)>0,AB294+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C646:AD646)>0,AC294+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C646:AE646)>0,AD294+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C646:AF646)>0,AE294+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C646:AG646)>0,AF294+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C646:AH646)>0,AG294+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C646:AI646)>0,AH294+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C646:AJ646)>0,AI294+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C646:AK646)>0,AJ294+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C646:AL646)>0,AK294+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C646:AM646)>0,AL294+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C646:AN646)>0,AM294+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C646:AO646)>0,AN294+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C646:AP646)>0,AO294+1,0),0)","v":0}]
[5,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C647:C647)>0,B295+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C647:D647)>0,C295+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C647:E647)>0,D295+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C647:F647)>0,E295+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C647:G647)>0,F295+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C647:H647)>0,G295+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C647:I647)>0,H295+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C647:J647)>0,I295+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C647:K647)>0,J295+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C647:L647)>0,K295+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C647:M647)>0,L295+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C647:N647)>0,M295+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C647:O647)>0,N295+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C647:P647)>0,O295+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C647:Q647)>0,P295+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C647:R647)>0,Q295+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C647:S647)>0,R295+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C647:T647)>0,S295+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C647:U647)>0,T295+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C647:V647)>0,U295+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C647:W647)>0,V295+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C647:X647)>0,W295+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C647:Y647)>0,X295+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C647:Z647)>0,Y295+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C647:AA647)>0,Z295+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C647:AB647)>0,AA295+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C647:AC647)>0,AB295+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C647:AD647)>0,AC295+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C647:AE647)>0,AD295+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C647:AF647)>0,AE295+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C647:AG647)>0,AF295+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C647:AH647)>0,AG295+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C647:AI647)>0,AH295+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C647:AJ647)>0,AI295+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C647:AK647)>0,AJ295+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C647:AL647)>0,AK295+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C647:AM647)>0,AL295+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C647:AN647)>0,AM295+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C647:AO647)>0,AN295+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C647:AP647)>0,AO295+1,0),0)","v":0}]
[6,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C648:C648)>0,B296+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C648:D648)>0,C296+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C648:E648)>0,D296+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C648:F648)>0,E296+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C648:G648)>0,F296+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C648:H648)>0,G296+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C648:I648)>0,H296+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C648:J648)>0,I296+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C648:K648)>0,J296+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C648:L648)>0,K296+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C648:M648)>0,L296+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C648:N648)>0,M296+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C648:O648)>0,N296+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C648:P648)>0,O296+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C648:Q648)>0,P296+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C648:R648)>0,Q296+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C648:S648)>0,R296+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C648:T648)>0,S296+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C648:U648)>0,T296+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C648:V648)>0,U296+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C648:W648)>0,V296+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C648:X648)>0,W296+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C648:Y648)>0,X296+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C648:Z648)>0,Y296+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C648:AA648)>0,Z296+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C648:AB648)>0,AA296+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C648:AC648)>0,AB296+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C648:AD648)>0,AC296+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C648:AE648)>0,AD296+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C648:AF648)>0,AE296+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C648:AG648)>0,AF296+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C648:AH648)>0,AG296+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C648:AI648)>0,AH296+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C648:AJ648)>0,AI296+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C648:AK648)>0,AJ296+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C648:AL648)>0,AK296+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C648:AM648)>0,AL296+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C648:AN648)>0,AM296+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C648:AO648)>0,AN296+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C648:AP648)>0,AO296+1,0),0)","v":0}]
[7,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C649:C649)>0,B297+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C649:D649)>0,C297+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C649:E649)>0,D297+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C649:F649)>0,E297+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C649:G649)>0,F297+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C649:H649)>0,G297+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C649:I649)>0,H297+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C649:J649)>0,I297+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C649:K649)>0,J297+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C649:L649)>0,K297+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C649:M649)>0,L297+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C649:N649)>0,M297+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C649:O649)>0,N297+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C649:P649)>0,O297+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C649:Q649)>0,P297+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C649:R649)>0,Q297+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C649:S649)>0,R297+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C649:T649)>0,S297+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C649:U649)>0,T297+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C649:V649)>0,U297+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C649:W649)>0,V297+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C649:X649)>0,W297+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C649:Y649)>0,X297+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C649:Z649)>0,Y297+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C649:AA649)>0,Z297+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C649:AB649)>0,AA297+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C649:AC649)>0,AB297+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C649:AD649)>0,AC297+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C649:AE649)>0,AD297+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C649:AF649)>0,AE297+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C649:AG649)>0,AF297+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C649:AH649)>0,AG297+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C649:AI649)>0,AH297+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C649:AJ649)>0,AI297+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C649:AK649)>0,AJ297+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C649:AL649)>0,AK297+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C649:AM649)>0,AL297+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C649:AN649)>0,AM297+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C649:AO649)>0,AN297+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C649:AP649)>0,AO297+1,0),0)","v":0}]
[8,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C650:C650)>0,B298+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C650:D650)>0,C298+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C650:E650)>0,D298+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C650:F650)>0,E298+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C650:G650)>0,F298+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C650:H650)>0,G298+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C650:I650)>0,H298+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C650:J650)>0,I298+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C650:K650)>0,J298+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C650:L650)>0,K298+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C650:M650)>0,L298+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C650:N650)>0,M298+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C650:O650)>0,N298+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C650:P650)>0,O298+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C650:Q650)>0,P298+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C650:R650)>0,Q298+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C650:S650)>0,R298+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C650:T650)>0,S298+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C650:U650)>0,T298+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C650:V650)>0,U298+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C650:W650)>0,V298+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C650:X650)>0,W298+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C650:Y650)>0,X298+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C650:Z650)>0,Y298+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C650:AA650)>0,Z298+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C650:AB650)>0,AA298+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C650:AC650)>0,AB298+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C650:AD650)>0,AC298+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C650:AE650)>0,AD298+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C650:AF650)>0,AE298+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C650:AG650)>0,AF298+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C650:AH650)>0,AG298+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C650:AI650)>0,AH298+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C650:AJ650)>0,AI298+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C650:AK650)>0,AJ298+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C650:AL650)>0,AK298+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C650:AM650)>0,AL298+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C650:AN650)>0,AM298+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C650:AO650)>0,AN298+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C650:AP650)>0,AO298+1,0),0)","v":0}]
[{"$f":"A298+1","v":9},null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C651:C651)>0,B299+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C651:D651)>0,C299+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C651:E651)>0,D299+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C651:F651)>0,E299+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C651:G651)>0,F299+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C651:H651)>0,G299+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C651:I651)>0,H299+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C651:J651)>0,I299+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C651:K651)>0,J299+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C651:L651)>0,K299+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C651:M651)>0,L299+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C651:N651)>0,M299+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C651:O651)>0,N299+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C651:P651)>0,O299+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C651:Q651)>0,P299+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C651:R651)>0,Q299+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C651:S651)>0,R299+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C651:T651)>0,S299+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C651:U651)>0,T299+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C651:V651)>0,U299+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C651:W651)>0,V299+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C651:X651)>0,W299+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C651:Y651)>0,X299+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C651:Z651)>0,Y299+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C651:AA651)>0,Z299+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C651:AB651)>0,AA299+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C651:AC651)>0,AB299+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C651:AD651)>0,AC299+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C651:AE651)>0,AD299+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C651:AF651)>0,AE299+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C651:AG651)>0,AF299+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C651:AH651)>0,AG299+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C651:AI651)>0,AH299+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C651:AJ651)>0,AI299+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C651:AK651)>0,AJ299+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C651:AL651)>0,AK299+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C651:AM651)>0,AL299+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C651:AN651)>0,AM299+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C651:AO651)>0,AN299+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C651:AP651)>0,AO299+1,0),0)","v":0}]
[10,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C652:C652)>0,B300+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C652:D652)>0,C300+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C652:E652)>0,D300+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C652:F652)>0,E300+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C652:G652)>0,F300+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C652:H652)>0,G300+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C652:I652)>0,H300+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C652:J652)>0,I300+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C652:K652)>0,J300+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C652:L652)>0,K300+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C652:M652)>0,L300+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C652:N652)>0,M300+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C652:O652)>0,N300+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C652:P652)>0,O300+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C652:Q652)>0,P300+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C652:R652)>0,Q300+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C652:S652)>0,R300+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C652:T652)>0,S300+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C652:U652)>0,T300+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C652:V652)>0,U300+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C652:W652)>0,V300+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C652:X652)>0,W300+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C652:Y652)>0,X300+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C652:Z652)>0,Y300+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C652:AA652)>0,Z300+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C652:AB652)>0,AA300+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C652:AC652)>0,AB300+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C652:AD652)>0,AC300+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C652:AE652)>0,AD300+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C652:AF652)>0,AE300+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C652:AG652)>0,AF300+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C652:AH652)>0,AG300+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C652:AI652)>0,AH300+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C652:AJ652)>0,AI300+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C652:AK652)>0,AJ300+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C652:AL652)>0,AK300+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C652:AM652)>0,AL300+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C652:AN652)>0,AM300+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C652:AO652)>0,AN300+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C652:AP652)>0,AO300+1,0),0)","v":0}]
[]
["Depreciation Amount"]
[1,{"$f":"SUM(C303:AP303)","v":0},{"$f":"LOOKUP(C291,$B$261:$AP$261,$B$262:$AP$262)*$B643","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]
[{"$f":"A303+1","v":2},0,{"$f":"LOOKUP(C292,$B$261:$AP$261,$B$262:$AP$262)*$B644","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]
[{"$f":"A304+1","v":3},0,{"$f":"LOOKUP(C293,$B$261:$AP$261,$B$262:$AP$262)*$B645","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]
[4,0,{"$f":"LOOKUP(C294,$B$261:$AP$261,$B$262:$AP$262)*$B646","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]
[5,0,{"$f":"LOOKUP(C295,$B$261:$AP$261,$B$262:$AP$262)*$B647","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]
[6,0,{"$f":"LOOKUP(C296,$B$261:$AP$261,$B$262:$AP$262)*$B648","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]
[7,0,{"$f":"LOOKUP(C297,$B$261:$AP$261,$B$262:$AP$262)*$B649","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]
[8,0,{"$f":"LOOKUP(C298,$B$261:$AP$261,$B$262:$AP$262)*$B650","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]
[{"$f":"A310+1","v":9},0,{"$f":"LOOKUP(C299,$B$261:$AP$261,$B$262:$AP$262)*$B651","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]
[10,0,{"$f":"LOOKUP(C300,$B$261:$AP$261,$B$262:$AP$262)*$B652","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]
["Total",null,{"$f":"SUM(C303:C312)","v":0},{"$f":"SUM(D303:D312)","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]
[]
["Major Equipment Replacement - 3"]
["Timing"]
[1,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C675:C675)>0,B317+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C675:D675)>0,C317+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C675:E675)>0,D317+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C675:F675)>0,E317+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C675:G675)>0,F317+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C675:H675)>0,G317+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C675:I675)>0,H317+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C675:J675)>0,I317+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C675:K675)>0,J317+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C675:L675)>0,K317+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C675:M675)>0,L317+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C675:N675)>0,M317+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C675:O675)>0,N317+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C675:P675)>0,O317+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C675:Q675)>0,P317+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C675:R675)>0,Q317+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C675:S675)>0,R317+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C675:T675)>0,S317+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C675:U675)>0,T317+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C675:V675)>0,U317+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C675:W675)>0,V317+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C675:X675)>0,W317+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C675:Y675)>0,X317+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C675:Z675)>0,Y317+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C675:AA675)>0,Z317+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C675:AB675)>0,AA317+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C675:AC675)>0,AB317+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C675:AD675)>0,AC317+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C675:AE675)>0,AD317+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C675:AF675)>0,AE317+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C675:AG675)>0,AF317+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C675:AH675)>0,AG317+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C675:AI675)>0,AH317+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C675:AJ675)>0,AI317+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C675:AK675)>0,AJ317+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C675:AL675)>0,AK317+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C675:AM675)>0,AL317+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C675:AN675)>0,AM317+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C675:AO675)>0,AN317+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C675:AP675)>0,AO317+1,0),0)","v":0}]
[{"$f":"A317+1","v":2},null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C676:C676)>0,B318+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C676:D676)>0,C318+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C676:E676)>0,D318+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C676:F676)>0,E318+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C676:G676)>0,F318+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C676:H676)>0,G318+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C676:I676)>0,H318+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C676:J676)>0,I318+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C676:K676)>0,J318+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C676:L676)>0,K318+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C676:M676)>0,L318+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C676:N676)>0,M318+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C676:O676)>0,N318+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C676:P676)>0,O318+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C676:Q676)>0,P318+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C676:R676)>0,Q318+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C676:S676)>0,R318+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C676:T676)>0,S318+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C676:U676)>0,T318+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C676:V676)>0,U318+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C676:W676)>0,V318+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C676:X676)>0,W318+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C676:Y676)>0,X318+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C676:Z676)>0,Y318+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C676:AA676)>0,Z318+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C676:AB676)>0,AA318+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C676:AC676)>0,AB318+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C676:AD676)>0,AC318+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C676:AE676)>0,AD318+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C676:AF676)>0,AE318+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C676:AG676)>0,AF318+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C676:AH676)>0,AG318+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C676:AI676)>0,AH318+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C676:AJ676)>0,AI318+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C676:AK676)>0,AJ318+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C676:AL676)>0,AK318+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C676:AM676)>0,AL318+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C676:AN676)>0,AM318+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C676:AO676)>0,AN318+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C676:AP676)>0,AO318+1,0),0)","v":0}]
[{"$f":"A318+1","v":3},null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C677:C677)>0,B319+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C677:D677)>0,C319+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C677:E677)>0,D319+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C677:F677)>0,E319+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C677:G677)>0,F319+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C677:H677)>0,G319+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C677:I677)>0,H319+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C677:J677)>0,I319+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C677:K677)>0,J319+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C677:L677)>0,K319+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C677:M677)>0,L319+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C677:N677)>0,M319+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C677:O677)>0,N319+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C677:P677)>0,O319+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C677:Q677)>0,P319+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C677:R677)>0,Q319+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C677:S677)>0,R319+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C677:T677)>0,S319+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C677:U677)>0,T319+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C677:V677)>0,U319+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C677:W677)>0,V319+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C677:X677)>0,W319+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C677:Y677)>0,X319+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C677:Z677)>0,Y319+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C677:AA677)>0,Z319+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C677:AB677)>0,AA319+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C677:AC677)>0,AB319+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C677:AD677)>0,AC319+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C677:AE677)>0,AD319+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C677:AF677)>0,AE319+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C677:AG677)>0,AF319+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C677:AH677)>0,AG319+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C677:AI677)>0,AH319+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C677:AJ677)>0,AI319+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C677:AK677)>0,AJ319+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C677:AL677)>0,AK319+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C677:AM677)>0,AL319+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C677:AN677)>0,AM319+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C677:AO677)>0,AN319+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C677:AP677)>0,AO319+1,0),0)","v":0}]
[4,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C678:C678)>0,B320+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C678:D678)>0,C320+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C678:E678)>0,D320+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C678:F678)>0,E320+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C678:G678)>0,F320+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C678:H678)>0,G320+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C678:I678)>0,H320+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C678:J678)>0,I320+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C678:K678)>0,J320+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C678:L678)>0,K320+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C678:M678)>0,L320+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C678:N678)>0,M320+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C678:O678)>0,N320+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C678:P678)>0,O320+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C678:Q678)>0,P320+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C678:R678)>0,Q320+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C678:S678)>0,R320+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C678:T678)>0,S320+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C678:U678)>0,T320+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C678:V678)>0,U320+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C678:W678)>0,V320+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C678:X678)>0,W320+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C678:Y678)>0,X320+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C678:Z678)>0,Y320+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C678:AA678)>0,Z320+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C678:AB678)>0,AA320+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C678:AC678)>0,AB320+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C678:AD678)>0,AC320+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C678:AE678)>0,AD320+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C678:AF678)>0,AE320+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C678:AG678)>0,AF320+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C678:AH678)>0,AG320+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C678:AI678)>0,AH320+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C678:AJ678)>0,AI320+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C678:AK678)>0,AJ320+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C678:AL678)>0,AK320+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C678:AM678)>0,AL320+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C678:AN678)>0,AM320+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C678:AO678)>0,AN320+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C678:AP678)>0,AO320+1,0),0)","v":0}]
[5,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C679:C679)>0,B321+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C679:D679)>0,C321+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C679:E679)>0,D321+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C679:F679)>0,E321+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C679:G679)>0,F321+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C679:H679)>0,G321+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C679:I679)>0,H321+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C679:J679)>0,I321+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C679:K679)>0,J321+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C679:L679)>0,K321+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C679:M679)>0,L321+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C679:N679)>0,M321+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C679:O679)>0,N321+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C679:P679)>0,O321+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C679:Q679)>0,P321+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C679:R679)>0,Q321+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C679:S679)>0,R321+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C679:T679)>0,S321+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C679:U679)>0,T321+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C679:V679)>0,U321+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C679:W679)>0,V321+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C679:X679)>0,W321+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C679:Y679)>0,X321+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C679:Z679)>0,Y321+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C679:AA679)>0,Z321+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C679:AB679)>0,AA321+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C679:AC679)>0,AB321+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C679:AD679)>0,AC321+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C679:AE679)>0,AD321+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C679:AF679)>0,AE321+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C679:AG679)>0,AF321+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C679:AH679)>0,AG321+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C679:AI679)>0,AH321+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C679:AJ679)>0,AI321+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C679:AK679)>0,AJ321+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C679:AL679)>0,AK321+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C679:AM679)>0,AL321+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C679:AN679)>0,AM321+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C679:AO679)>0,AN321+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C679:AP679)>0,AO321+1,0),0)","v":0}]
[6,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C680:C680)>0,B322+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C680:D680)>0,C322+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C680:E680)>0,D322+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C680:F680)>0,E322+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C680:G680)>0,F322+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C680:H680)>0,G322+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C680:I680)>0,H322+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C680:J680)>0,I322+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C680:K680)>0,J322+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C680:L680)>0,K322+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C680:M680)>0,L322+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C680:N680)>0,M322+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C680:O680)>0,N322+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C680:P680)>0,O322+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C680:Q680)>0,P322+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C680:R680)>0,Q322+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C680:S680)>0,R322+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C680:T680)>0,S322+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C680:U680)>0,T322+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C680:V680)>0,U322+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C680:W680)>0,V322+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C680:X680)>0,W322+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C680:Y680)>0,X322+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C680:Z680)>0,Y322+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C680:AA680)>0,Z322+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C680:AB680)>0,AA322+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C680:AC680)>0,AB322+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C680:AD680)>0,AC322+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C680:AE680)>0,AD322+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C680:AF680)>0,AE322+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C680:AG680)>0,AF322+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C680:AH680)>0,AG322+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C680:AI680)>0,AH322+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C680:AJ680)>0,AI322+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C680:AK680)>0,AJ322+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C680:AL680)>0,AK322+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C680:AM680)>0,AL322+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C680:AN680)>0,AM322+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C680:AO680)>0,AN322+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C680:AP680)>0,AO322+1,0),0)","v":0}]
[7,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C681:C681)>0,B323+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C681:D681)>0,C323+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C681:E681)>0,D323+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C681:F681)>0,E323+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C681:G681)>0,F323+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C681:H681)>0,G323+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C681:I681)>0,H323+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C681:J681)>0,I323+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C681:K681)>0,J323+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C681:L681)>0,K323+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C681:M681)>0,L323+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C681:N681)>0,M323+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C681:O681)>0,N323+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C681:P681)>0,O323+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C681:Q681)>0,P323+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C681:R681)>0,Q323+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C681:S681)>0,R323+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C681:T681)>0,S323+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C681:U681)>0,T323+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C681:V681)>0,U323+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C681:W681)>0,V323+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C681:X681)>0,W323+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C681:Y681)>0,X323+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C681:Z681)>0,Y323+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C681:AA681)>0,Z323+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C681:AB681)>0,AA323+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C681:AC681)>0,AB323+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C681:AD681)>0,AC323+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C681:AE681)>0,AD323+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C681:AF681)>0,AE323+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C681:AG681)>0,AF323+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C681:AH681)>0,AG323+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C681:AI681)>0,AH323+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C681:AJ681)>0,AI323+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C681:AK681)>0,AJ323+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C681:AL681)>0,AK323+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C681:AM681)>0,AL323+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C681:AN681)>0,AM323+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C681:AO681)>0,AN323+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C681:AP681)>0,AO323+1,0),0)","v":0}]
[8,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C682:C682)>0,B324+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C682:D682)>0,C324+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C682:E682)>0,D324+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C682:F682)>0,E324+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C682:G682)>0,F324+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C682:H682)>0,G324+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C682:I682)>0,H324+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C682:J682)>0,I324+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C682:K682)>0,J324+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C682:L682)>0,K324+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C682:M682)>0,L324+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C682:N682)>0,M324+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C682:O682)>0,N324+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C682:P682)>0,O324+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C682:Q682)>0,P324+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C682:R682)>0,Q324+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C682:S682)>0,R324+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C682:T682)>0,S324+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C682:U682)>0,T324+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C682:V682)>0,U324+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C682:W682)>0,V324+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C682:X682)>0,W324+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C682:Y682)>0,X324+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C682:Z682)>0,Y324+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C682:AA682)>0,Z324+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C682:AB682)>0,AA324+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C682:AC682)>0,AB324+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C682:AD682)>0,AC324+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C682:AE682)>0,AD324+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C682:AF682)>0,AE324+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C682:AG682)>0,AF324+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C682:AH682)>0,AG324+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C682:AI682)>0,AH324+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C682:AJ682)>0,AI324+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C682:AK682)>0,AJ324+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C682:AL682)>0,AK324+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C682:AM682)>0,AL324+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C682:AN682)>0,AM324+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C682:AO682)>0,AN324+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C682:AP682)>0,AO324+1,0),0)","v":0}]
[{"$f":"A324+1","v":9},null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C683:C683)>0,B325+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C683:D683)>0,C325+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C683:E683)>0,D325+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C683:F683)>0,E325+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C683:G683)>0,F325+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C683:H683)>0,G325+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C683:I683)>0,H325+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C683:J683)>0,I325+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C683:K683)>0,J325+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C683:L683)>0,K325+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C683:M683)>0,L325+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C683:N683)>0,M325+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C683:O683)>0,N325+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C683:P683)>0,O325+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C683:Q683)>0,P325+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C683:R683)>0,Q325+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C683:S683)>0,R325+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C683:T683)>0,S325+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C683:U683)>0,T325+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C683:V683)>0,U325+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C683:W683)>0,V325+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C683:X683)>0,W325+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C683:Y683)>0,X325+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C683:Z683)>0,Y325+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C683:AA683)>0,Z325+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C683:AB683)>0,AA325+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C683:AC683)>0,AB325+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C683:AD683)>0,AC325+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C683:AE683)>0,AD325+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C683:AF683)>0,AE325+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C683:AG683)>0,AF325+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C683:AH683)>0,AG325+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C683:AI683)>0,AH325+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C683:AJ683)>0,AI325+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C683:AK683)>0,AJ325+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C683:AL683)>0,AK325+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C683:AM683)>0,AL325+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C683:AN683)>0,AM325+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C683:AO683)>0,AN325+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C683:AP683)>0,AO325+1,0),0)","v":0}]
[10,null,{"$f":"IF(C$2<=AnalysisPeriod,IF(SUM($C684:C684)>0,B326+1,0),0)","v":0},{"$f":"IF(D$2<=AnalysisPeriod,IF(SUM($C684:D684)>0,C326+1,0),0)","v":0},{"$f":"IF(E$2<=AnalysisPeriod,IF(SUM($C684:E684)>0,D326+1,0),0)","v":0},{"$f":"IF(F$2<=AnalysisPeriod,IF(SUM($C684:F684)>0,E326+1,0),0)","v":0},{"$f":"IF(G$2<=AnalysisPeriod,IF(SUM($C684:G684)>0,F326+1,0),0)","v":0},{"$f":"IF(H$2<=AnalysisPeriod,IF(SUM($C684:H684)>0,G326+1,0),0)","v":0},{"$f":"IF(I$2<=AnalysisPeriod,IF(SUM($C684:I684)>0,H326+1,0),0)","v":0},{"$f":"IF(J$2<=AnalysisPeriod,IF(SUM($C684:J684)>0,I326+1,0),0)","v":0},{"$f":"IF(K$2<=AnalysisPeriod,IF(SUM($C684:K684)>0,J326+1,0),0)","v":0},{"$f":"IF(L$2<=AnalysisPeriod,IF(SUM($C684:L684)>0,K326+1,0),0)","v":0},{"$f":"IF(M$2<=AnalysisPeriod,IF(SUM($C684:M684)>0,L326+1,0),0)","v":0},{"$f":"IF(N$2<=AnalysisPeriod,IF(SUM($C684:N684)>0,M326+1,0),0)","v":0},{"$f":"IF(O$2<=AnalysisPeriod,IF(SUM($C684:O684)>0,N326+1,0),0)","v":0},{"$f":"IF(P$2<=AnalysisPeriod,IF(SUM($C684:P684)>0,O326+1,0),0)","v":0},{"$f":"IF(Q$2<=AnalysisPeriod,IF(SUM($C684:Q684)>0,P326+1,0),0)","v":0},{"$f":"IF(R$2<=AnalysisPeriod,IF(SUM($C684:R684)>0,Q326+1,0),0)","v":0},{"$f":"IF(S$2<=AnalysisPeriod,IF(SUM($C684:S684)>0,R326+1,0),0)","v":0},{"$f":"IF(T$2<=AnalysisPeriod,IF(SUM($C684:T684)>0,S326+1,0),0)","v":0},{"$f":"IF(U$2<=AnalysisPeriod,IF(SUM($C684:U684)>0,T326+1,0),0)","v":0},{"$f":"IF(V$2<=AnalysisPeriod,IF(SUM($C684:V684)>0,U326+1,0),0)","v":0},{"$f":"IF(W$2<=AnalysisPeriod,IF(SUM($C684:W684)>0,V326+1,0),0)","v":0},{"$f":"IF(X$2<=AnalysisPeriod,IF(SUM($C684:X684)>0,W326+1,0),0)","v":0},{"$f":"IF(Y$2<=AnalysisPeriod,IF(SUM($C684:Y684)>0,X326+1,0),0)","v":0},{"$f":"IF(Z$2<=AnalysisPeriod,IF(SUM($C684:Z684)>0,Y326+1,0),0)","v":0},{"$f":"IF(AA$2<=AnalysisPeriod,IF(SUM($C684:AA684)>0,Z326+1,0),0)","v":0},{"$f":"IF(AB$2<=AnalysisPeriod,IF(SUM($C684:AB684)>0,AA326+1,0),0)","v":0},{"$f":"IF(AC$2<=AnalysisPeriod,IF(SUM($C684:AC684)>0,AB326+1,0),0)","v":0},{"$f":"IF(AD$2<=AnalysisPeriod,IF(SUM($C684:AD684)>0,AC326+1,0),0)","v":0},{"$f":"IF(AE$2<=AnalysisPeriod,IF(SUM($C684:AE684)>0,AD326+1,0),0)","v":0},{"$f":"IF(AF$2<=AnalysisPeriod,IF(SUM($C684:AF684)>0,AE326+1,0),0)","v":0},{"$f":"IF(AG$2<=AnalysisPeriod,IF(SUM($C684:AG684)>0,AF326+1,0),0)","v":0},{"$f":"IF(AH$2<=AnalysisPeriod,IF(SUM($C684:AH684)>0,AG326+1,0),0)","v":0},{"$f":"IF(AI$2<=AnalysisPeriod,IF(SUM($C684:AI684)>0,AH326+1,0),0)","v":0},{"$f":"IF(AJ$2<=AnalysisPeriod,IF(SUM($C684:AJ684)>0,AI326+1,0),0)","v":0},{"$f":"IF(AK$2<=AnalysisPeriod,IF(SUM($C684:AK684)>0,AJ326+1,0),0)","v":0},{"$f":"IF(AL$2<=AnalysisPeriod,IF(SUM($C684:AL684)>0,AK326+1,0),0)","v":0},{"$f":"IF(AM$2<=AnalysisPeriod,IF(SUM($C684:AM684)>0,AL326+1,0),0)","v":0},{"$f":"IF(AN$2<=AnalysisPeriod,IF(SUM($C684:AN684)>0,AM326+1,0),0)","v":0},{"$f":"IF(AO$2<=AnalysisPeriod,IF(SUM($C684:AO684)>0,AN326+1,0),0)","v":0},{"$f":"IF(AP$2<=AnalysisPeriod,IF(SUM($C684:AP684)>0,AO326+1,0),0)","v":0}]
[]
["Depreciation Amount"]
[1,{"$f":"SUM(C329:AP329)","v":0},{"$f":"LOOKUP(C317,$B$261:$AP$261,$B$262:$AP$262)*$B675","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]
[{"$f":"A329+1","v":2},0,{"$f":"LOOKUP(C318,$B$261:$AP$261,$B$262:$AP$262)*$B676","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]
[{"$f":"A330+1","v":3},0,{"$f":"LOOKUP(C319,$B$261:$AP$261,$B$262:$AP$262)*$B677","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]
[4,0,{"$f":"LOOKUP(C320,$B$261:$AP$261,$B$262:$AP$262)*$B678","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]
[5,0,{"$f":"LOOKUP(C321,$B$261:$AP$261,$B$262:$AP$262)*$B679","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]
[6,0,{"$f":"LOOKUP(C322,$B$261:$AP$261,$B$262:$AP$262)*$B680","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]
[7,0,{"$f":"LOOKUP(C323,$B$261:$AP$261,$B$262:$AP$262)*$B681","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]
[8,0,{"$f":"LOOKUP(C324,$B$261:$AP$261,$B$262:$AP$262)*$B682","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]
[{"$f":"A336+1","v":9},0,{"$f":"LOOKUP(C325,$B$261:$AP$261,$B$262:$AP$262)*$B683","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]
[10,0,{"$f":"LOOKUP(C326,$B$261:$AP$261,$B$262:$AP$262)*$B684","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]
["Total",null,{"$f":"SUM(C329:C338)","v":0},{"$f":"SUM(D329:D338)","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]
[]
["Federal Depreciation & ITC"]
["Summary",null,null,null,null,null,"ITC as % of Project Cost",null,null,null,"ITC as Fixed Amount"]
[null,"% of Total Depreciable Basis","Gross Amount Allocated","Reduction: IBI","Reduction: CBI","Depreciable Basis Prior to ITC","ITC Qualifying Costs","% of ITC Qualifying Costs","ITC Amount","ITC Basis Disallowance","Amount","ITC Basis Disallowance","ITC Reduction: State","ITC Reduction: Federal","Depreciable Basis After ITC Reduction","First Year Bonus Depreciation","Depreciable Basis After Bonus Reduction"]
[{"$f":"A210","v":"5-yr MACRS"},{"$f":"C344/$C$351","v":0.92783505154639179},{"$f":"'Inputs & Results'!E254","v":39490951.328647621},{"$f":"IF(FedBasisReduction=\"5-Yr MACRS\",D351,$B344*D$351)","v":0},{"$f":"IF(FedBasisReduction=\"5-Yr MACRS\",E351,$B344*E$351)","v":0},{"$f":"C344-D344-E344","v":39490951.328647621},{"$f":"IF('Inputs & Results'!B292=\"Yes\",F344,0)","v":39490951.328647621},{"$f":"IF($G$351=0,0,G344/$G$351)","v":1},{"$f":"$I$351*H344","v":11847285.398594286},{"$f":"I344*0.5","v":5923642.6992971431},{"$f":"H344*$K$351","v":0},{"$f":"K344*0.5","v":0},{"$f":"IF(ITCStateFixedFedDeprec=\"Yes\",L210,0)+IF(ITCStatePercentFedDeprec=\"Yes\",J210,0)","v":0},{"$f":"IF(ITCFedFixedFedDeprec=\"Yes\",L344,0)+IF(ITCFedPercentFedDeprec=\"Yes\",J344,0)","v":5923642.6992971431},{"$f":"F344-M344-N344","v":33567308.629350476},{"$f":"IF('Inputs & Results'!B275=\"Yes\",O344*FedBonusDeprec,0)","v":0},{"$f":"O344-P344","v":33567308.629350476}]
[{"$f":"A211","v":"15-yr MACRS"},{"$f":"C345/$C$351","v":1.5463917525773195E-2},{"$f":"'Inputs & Results'!E255","v":658182.52214412694},{"$f":"IF(FedBasisReduction=\"5-Yr MACRS\",0,$B345*D$351)","v":0},0,{"$f":"C345-D345-E345","v":658182.52214412694},{"$f":"IF('Inputs & Results'!B293=\"Yes\",F345,0)","v":0},{"$f":"IF($G$351=0,0,G345/$G$351)","v":0},0,{"$f":"I345*0.5","v":0},0,{"$f":"K345*0.5","v":0},0,0,658182.52214412694,{"$f":"IF('Inputs & Results'!B276=\"Yes\",O345*FedBonusDeprec,0)","v":0},{"$f":"O345-P345","v":658182.52214412694}]
["5-yr SL",0,{"$f":"'Inputs & Results'!E256","v":0},0,0,0,{"$f":"IF('Inputs & Results'!B294=\"Yes\",F346,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF('Inputs & Results'!B277=\"Yes\",O346*FedBonusDeprec,0)","v":0},0]
["15-yr SL",2.5773195876288662E-2,{"$f":"'Inputs & Results'!E257","v":1096970.8702402117},0,0,1096970.8702402117,{"$f":"IF('Inputs & Results'!B295=\"Yes\",F347,0)","v":0},0,0,0,0,0,0,0,1096970.8702402117,{"$f":"IF('Inputs & Results'!B278=\"Yes\",O347*FedBonusDeprec,0)","v":0},1096970.8702402117]
["20-yr SL",2.5773195876288662E-2,{"$f":"'Inputs & Results'!E258","v":1096970.8702402117},0,0,1096970.8702402117,{"$f":"IF('Inputs & Results'!B296=\"Yes\",F348,0)","v":0},0,0,0,0,0,0,0,1096970.8702402117,{"$f":"IF('Inputs & Results'!B279=\"Yes\",O348*FedBonusDeprec,0)","v":0},1096970.8702402117]
["39-yr SL",5.1546391752577319E-3,{"$f":"'Inputs & Results'!E259","v":219394.17404804233},0,0,219394.17404804233,{"$f":"IF('Inputs & Results'!B297=\"Yes\",F349,0)","v":0},0,0,0,0,0,0,0,219394.17404804233,{"$f":"IF('Inputs & Results'!B280=\"Yes\",O349*FedBonusDeprec,0)","v":0},219394.17404804233]
["Non-Depreciable "]
[null,{"$f":"SUM(B344:B350)","v":1},{"$f":"SUM(C344:C350)","v":42562469.765320212},{"$f":"B360+B366","v":0},{"$f":"B372","v":0},{"$f":"SUM(F344:F350)","v":42562469.765320212},{"$f":"SUM(G344:G350)","v":39490951.328647621},{"$f":"SUM(H344:H350)","v":1},{"$f":"MIN(ITCFedMax,ITCFedPercent*G351)","v":11847285.398594286},{"$f":"SUM(J344:J350)","v":5923642.6992971431},{"$f":"ITCFedFixed","v":0},{"$f":"SUM(L344:L350)","v":0},0,5923642.6992971431,36638827.066023067,0,36638827.066023067]
[]
["Depreciable Basis Incentive Reductions"]
[{"$f":"A220","v":"Investment Based Incentive (IBI)"}]
[{"$f":"A221","v":"Fixed Amount ($)"}]
["Federal",{"$f":"IF(IBIFedFixedFedDeprec=\"Yes\",IBIFedFixed,0)","v":0}]
["State",{"$f":"IF(IBIStateFixedFedDeprec=\"Yes\",IBIStateFixed,0)","v":0}]
["Utility",{"$f":"IF(IBIUtilityFixedFedDeprec=\"Yes\",IBIUtilityFixed,0)","v":0}]
["Other",{"$f":"IF(IBIOtherFixedFedDeprec=\"Yes\",IBIOtherFixed,0)","v":0}]
["Total",{"$f":"SUM(B356:B359)","v":0}]
["Percentage of Pre-Financing Costs"]
["Federal",{"$f":"IF(IBIFedPercentFedDeprec=\"Yes\",IBIFedPercent,0)","v":0}]
["State",{"$f":"IF(IBIStatePercentFedDeprec=\"Yes\",IBIStatePercent,0)","v":0}]
["Utility",{"$f":"IF(IBIUtilityPercentFedDeprec=\"Yes\",IBIUtilityPercent,0)","v":0}]
["Other",{"$f":"IF(IBIOtherPercentFedDeprec=\"Yes\",IBIOtherPercent,0)","v":0}]
["Total",{"$f":"SUM(B362:B365)","v":0}]
["Capacity Based Incentive (CBI)"]
["Federal",{"$f":"IF(CBIFedFedDeprec=\"Yes\",CBIFed,0)","v":0}]
["State",{"$f":"IF(CBIStateFedDeprec=\"Yes\",CBIState,0)","v":0}]
["Utility",{"$f":"IF(CBIUtilityFedDeprec=\"Yes\",CBIUtility,0)","v":0}]
["Other",{"$f":"IF(CBIOtherFedDeprec=\"Yes\",CBIOther,0)","v":0}]
["Total",{"$f":"SUM(B368:B371)","v":0}]
["Total Basis Reduction",{"$f":"B360+B366+B372","v":0}]
[]
["Federal Depreciation Amounts"]
["Applicable %"]
[{"$f":"A344","v":"5-yr MACRS"},{"$f":"SUM(C377:AP377)","v":0.99999999999999989},{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0.2},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0.32},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0.192},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0.1152},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0.1152},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":5.7599999999999998E-2},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$B$3:$B$42)","v":0}]
[{"$f":"A345","v":"15-yr MACRS"},{"$f":"SUM(C378:AP378)","v":1.0000000000000002},{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0.05},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":9.5000000000000001E-2},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":8.5500000000000007E-2},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":7.6999999999999999E-2},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":6.93E-2},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":6.2300000000000001E-2},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.8999999999999997E-2},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.8999999999999997E-2},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.91E-2},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.8999999999999997E-2},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.91E-2},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.8999999999999997E-2},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.91E-2},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.8999999999999997E-2},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":5.91E-2},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":2.9499999999999998E-2},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$C$3:$C$42)","v":0}]
["5-yr SL",0.99999999999999989,{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.1},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.2},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.2},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.2},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.2},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0.1},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$D$3:$D$42)","v":0}]
["15-yr SL",0.99999999999999989,{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":3.3300000000000003E-2},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6600000000000006E-2},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6600000000000006E-2},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6600000000000006E-2},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6600000000000006E-2},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":6.6699999999999995E-2},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":3.3300000000000003E-2},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$E$3:$E$42)","v":0}]
["20-yr SL",1.0000000000000002,{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":2.5000000000000001E-2},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0.05},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":2.5000000000000001E-2},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$F$3:$F$42)","v":0}]
["39-yr SL",1.0000000000000004,{"$f":"LOOKUP(C$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":1.2820512820512799E-2},{"$f":"LOOKUP(D$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(E$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(F$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(G$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(H$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(I$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(J$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(K$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(L$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(M$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(N$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(O$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(P$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(Q$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(R$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(S$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(T$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(U$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(V$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(W$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(X$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(Y$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(Z$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AA$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AB$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AC$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AD$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AE$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AF$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AG$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AH$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AI$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AJ$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AK$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AL$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AM$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AN$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AO$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":2.564102564102564E-2},{"$f":"LOOKUP(AP$2,'Depreciation Schedules'!$A$3:$A$42,'Depreciation Schedules'!$G$3:$G$42)","v":1.2820512820512799E-2}]
["Amount"]
[{"$f":"A377","v":"5-yr MACRS"},{"$f":"SUM(C384:AP384)","v":33567308.629350476},{"$f":"C377*$Q344","v":6713461.7258700952},10741538.761392152,6444923.2568352912,3866953.9541011746,3866953.9541011746,1933476.9770505873,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A378","v":"15-yr MACRS"},{"$f":"SUM(C385:AP385)","v":658182.52214412694},{"$f":"C378*$Q345","v":32909.12610720635},62527.33960369206,56274.605643322859,50680.054205097775,45612.048784587998,41004.771129579109,38832.768806503489,38832.768806503489,38898.587058717902,38832.768806503489,38898.587058717902,38832.768806503489,38898.587058717902,38832.768806503489,38898.587058717902,19416.384403251745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["5-yr SL",0,{"$f":"C379*$Q346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["15-yr SL",1096970.8702402117,{"$f":"C380*$Q347","v":36529.129978999052},73167.957045022122,73167.957045022122,73167.957045022122,73167.957045022122,73167.957045022122,73167.957045022122,73058.259957998103,73167.957045022122,73058.259957998103,73167.957045022122,73058.259957998103,73167.957045022122,73058.259957998103,73167.957045022122,36529.129978999052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["20-yr SL",1096970.8702402117,{"$f":"C381*$Q348","v":27424.271756005295},54848.54351201059,54848.54351201059,54848.54351201059,54848.54351201059,54848.54351201059,54848.54351201059,54848.54351201059,54848.54351201059,54848.54351201059,54848.54351201059,54848.54351201059,54848.54351201059,54848.54351201059,54848.54351201059,54848.54351201059,54848.54351201059,54848.54351201059,54848.54351201059,54848.54351201059,27424.271756005295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["39-yr SL",219394.17404804219,{"$f":"C382*$Q349","v":2812.745821128743},5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,2812.745821128743]
["First Year Bonus Depreciation",0,{"$f":"P351","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]
[null,36638827.066023104,{"$f":"SUM(C384:C390)","v":6813136.9995334353},{"$f":"SUM(D384:D390)","v":10937708.093195135},6634839.8546779044,4051276.0005055624,4046207.9950850527,2108123.7403794569,172474.7610057937,172365.06391876968,172540.5792580081,172365.06391876968,172540.5792580081,172365.06391876968,172540.5792580081,172365.06391876968,172540.5792580081,116419.54953651887,60474.035154268087,60474.035154268087,60474.035154268087,60474.035154268087,33049.763398262789,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,5625.4916422574952,2812.745821128743]
[]
["Major Equipment Replacement Depreciation"]
["Depreciation Schedule Selected",{"$f":"MMFedTaxTreatment","v":"5-yr MACRS"}]
["Year",{"$f":"B2","v":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]
["Depreciation Percent",0,{"$f":"IF($B$394=$A377,C377,0)+IF($B$394=$A378,C378,0)+IF($B$394=$A379,C379,0)+IF($B$394=$A380,C380,0)+IF($B$394=$A381,C381,0)+IF($B$394=$A382,C382,0)","v":0.2},0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Major Equipment Replacement 1"]
["Timing"]
[1,null,{"$f":"C266","v":0},{"$f":"D266","v":0},0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29]
[{"$f":"A400+1","v":2},null,{"$f":"C267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[{"$f":"A401+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5]
[4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A407+1","v":9},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]
[{"$f":"A408+1","v":10},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Depreciation Amount"]
[1,{"$f":"SUM(C412:AP412)","v":2944872.3435013141},{"$f":"LOOKUP(C400,$B$395:$AP$395,$B$396:$AP$396)*$B611","v":0},0,0,0,0,0,0,0,0,0,0,588974.46870026283,942359.14992042049,565415.48995225236,339249.29397135135,339249.29397135135,169624.64698567567,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A412+1","v":2},3520942.886524681,{"$f":"LOOKUP(C401,$B$395:$AP$395,$B$396:$AP$396)*$B612","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,704188.57730493625,1126701.7236878979,676021.03421273874,405612.62052764324,405612.62052764324,202806.31026382162,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A413+1","v":3},3967224.3859686418,{"$f":"LOOKUP(C402,$B$395:$AP$395,$B$396:$AP$396)*$B613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,841940.65916142659,1347105.0546582823,808263.03279496951,484957.81967698166,484957.81967698166]
[4,0,{"$f":"LOOKUP(C403,$B$395:$AP$395,$B$396:$AP$396)*$B614","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]
[5,0,{"$f":"LOOKUP(C404,$B$395:$AP$395,$B$396:$AP$396)*$B615","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]
[6,0,{"$f":"LOOKUP(C405,$B$395:$AP$395,$B$396:$AP$396)*$B616","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]
[7,0,{"$f":"LOOKUP(C406,$B$395:$AP$395,$B$396:$AP$396)*$B617","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]
[8,0,{"$f":"LOOKUP(C407,$B$395:$AP$395,$B$396:$AP$396)*$B618","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]
[{"$f":"A419+1","v":9},0,{"$f":"LOOKUP(C408,$B$395:$AP$395,$B$396:$AP$396)*$B619","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]
[{"$f":"A420+1","v":10},0,{"$f":"LOOKUP(C409,$B$395:$AP$395,$B$396:$AP$396)*$B620","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]
["Total",null,{"$f":"SUM(C412:C421)","v":0},{"$f":"SUM(D412:D421)","v":0},0,0,0,0,0,0,0,0,0,588974.46870026283,942359.14992042049,565415.48995225236,339249.29397135135,339249.29397135135,169624.64698567567,0,0,0,0,0,0,704188.57730493625,1126701.7236878979,676021.03421273874,405612.62052764324,405612.62052764324,202806.31026382162,0,0,0,0,0,0,841940.65916142659,1347105.0546582823,808263.03279496951,484957.81967698166,484957.81967698166]
[]
["Major Equipment Replacement 2"]
["Timing"]
[1,null,{"$f":"C291","v":0},{"$f":"D291","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]
[{"$f":"A426+1","v":2},null,{"$f":"C292","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]
[{"$f":"A427+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN297","v":0},0,0]
[8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A433+1","v":9},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]
[{"$f":"A434+1","v":10},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Depreciation Amount"]
[1,{"$f":"SUM(C438:AP438)","v":0},{"$f":"LOOKUP(C426,$B$395:$AP$395,$B$396:$AP$396)*$B643","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]
[{"$f":"A438+1","v":2},0,{"$f":"LOOKUP(C427,$B$395:$AP$395,$B$396:$AP$396)*$B644","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]
[{"$f":"A439+1","v":3},0,{"$f":"LOOKUP(C428,$B$395:$AP$395,$B$396:$AP$396)*$B645","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]
[4,0,{"$f":"LOOKUP(C429,$B$395:$AP$395,$B$396:$AP$396)*$B646","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]
[5,0,{"$f":"LOOKUP(C430,$B$395:$AP$395,$B$396:$AP$396)*$B647","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]
[6,0,{"$f":"LOOKUP(C431,$B$395:$AP$395,$B$396:$AP$396)*$B648","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]
[7,0,{"$f":"LOOKUP(C432,$B$395:$AP$395,$B$396:$AP$396)*$B649","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]
[8,0,{"$f":"LOOKUP(C433,$B$395:$AP$395,$B$396:$AP$396)*$B650","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]
[{"$f":"A445+1","v":9},0,{"$f":"LOOKUP(C434,$B$395:$AP$395,$B$396:$AP$396)*$B651","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]
[{"$f":"A446+1","v":10},0,{"$f":"LOOKUP(C435,$B$395:$AP$395,$B$396:$AP$396)*$B652","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]
["Total",null,{"$f":"SUM(C438:C447)","v":0},{"$f":"SUM(D438:D447)","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]
[]
["Major Equipment Replacement 3"]
["Timing"]
[1,null,{"$f":"C317","v":0},{"$f":"D317","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]
[{"$f":"A452+1","v":2},null,{"$f":"C318","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]
[{"$f":"A453+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN323","v":0},0,0]
[8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A459+1","v":9},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]
[{"$f":"A460+1","v":10},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Depreciation Amount"]
[1,{"$f":"SUM(C464:AP464)","v":0},{"$f":"LOOKUP(C452,$B$395:$AP$395,$B$396:$AP$396)*$B675","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]
[{"$f":"A464+1","v":2},0,{"$f":"LOOKUP(C453,$B$395:$AP$395,$B$396:$AP$396)*$B676","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]
[{"$f":"A465+1","v":3},0,{"$f":"LOOKUP(C454,$B$395:$AP$395,$B$396:$AP$396)*$B677","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]
[4,0,{"$f":"LOOKUP(C455,$B$395:$AP$395,$B$396:$AP$396)*$B678","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]
[5,0,{"$f":"LOOKUP(C456,$B$395:$AP$395,$B$396:$AP$396)*$B679","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]
[6,0,{"$f":"LOOKUP(C457,$B$395:$AP$395,$B$396:$AP$396)*$B680","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]
[7,0,{"$f":"LOOKUP(C458,$B$395:$AP$395,$B$396:$AP$396)*$B681","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]
[8,0,{"$f":"LOOKUP(C459,$B$395:$AP$395,$B$396:$AP$396)*$B682","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]
[{"$f":"A471+1","v":9},0,{"$f":"LOOKUP(C460,$B$395:$AP$395,$B$396:$AP$396)*$B683","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]
[{"$f":"A472+1","v":10},0,{"$f":"LOOKUP(C461,$B$395:$AP$395,$B$396:$AP$396)*$B684","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]
["Total",null,{"$f":"SUM(C464:C473)","v":0},{"$f":"SUM(D464:D473)","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]
[]
["Production Tax Credit (PTC)"]
["State"]
["Unadjusted PTC value ($/kWh)",null,{"$f":"IF(C$2<=StatePTCTerm,StatePTCAmount*(1+Inflation)^B$2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Adjusted PTC Value ($/MWh)",null,{"$f":"ROUND(C478*1000,0)","v":0},{"$f":"ROUND(D478*1000,0)","v":0},{"$f":"ROUND(E478*1000,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Production (MWh)",null,{"$f":"C$5/1000","v":16188.48},{"$f":"D$5/1000","v":16107.5376},{"$f":"E$5/1000","v":16026.999912000001},15946.86491244,15867.1305878778,15787.794934938413,15708.85596026372,15630.311680462401,15552.16012206009,15474.399321449788,15397.02732484254,15320.042188218327,15243.441977277236,15167.224767390851,15091.388643553897,15015.931700336127,14940.852041834445,14866.147781625275,14791.817042717148,14717.85795750356,14644.268667716045,14571.047324377465,14498.192087755579,14425.701127316799,14353.572621680216,14281.804758571814,14210.395734778956,14139.34375610506,14068.647037324537,13998.303802137914,13928.312283127225,13858.670721711587,13789.377368103029,13720.430481262514,13651.828328856202,13583.569187211922,13515.651341275861,13448.073084569483,13380.832719146636,13313.928555550903]
["Total",null,{"$f":"C479*C480","v":0},{"$f":"D479*D480","v":0},{"$f":"E479*E480","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]
[]
["Federal"]
["Unadjusted PTC value ($/kWh)",null,{"$f":"IF(C$2<=FedPTCTerm,FedPTCAmount*(1+Inflation)^B$2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Adjusted PTC Value ($/MWh)",null,{"$f":"ROUND(C484*1000,0)","v":0},{"$f":"ROUND(D484*1000,0)","v":0},{"$f":"ROUND(E484*1000,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Production (MWh)",null,{"$f":"C$5/1000","v":16188.48},{"$f":"D$5/1000","v":16107.5376},{"$f":"E$5/1000","v":16026.999912000001},15946.86491244,15867.1305878778,15787.794934938413,15708.85596026372,15630.311680462401,15552.16012206009,15474.399321449788,15397.02732484254,15320.042188218327,15243.441977277236,15167.224767390851,15091.388643553897,15015.931700336127,14940.852041834445,14866.147781625275,14791.817042717148,14717.85795750356,14644.268667716045,14571.047324377465,14498.192087755579,14425.701127316799,14353.572621680216,14281.804758571814,14210.395734778956,14139.34375610506,14068.647037324537,13998.303802137914,13928.312283127225,13858.670721711587,13789.377368103029,13720.430481262514,13651.828328856202,13583.569187211922,13515.651341275861,13448.073084569483,13380.832719146636,13313.928555550903]
["Total",null,{"$f":"C485*C486","v":0},{"$f":"D485*D486","v":0},{"$f":"E485*E486","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]
[]
["Investment Based Incentive (IBI)"]
[{"$f":"'Inputs & Results'!A54","v":"Fixed Amount ($)"}]
[{"$f":"'Inputs & Results'!A55","v":"Federal"},null,{"$f":"IBIFedFixed","v":0}]
[{"$f":"'Inputs & Results'!A56","v":"State"},null,{"$f":"IBIStateFixed","v":0}]
[{"$f":"'Inputs & Results'!A57","v":"Utility"},null,{"$f":"IBIUtilityFixed","v":0}]
[{"$f":"'Inputs & Results'!A58","v":"Other"},null,{"$f":"IBIOtherFixed","v":0}]
["Total",null,{"$f":"SUM(C491:C494)","v":0}]
[{"$f":"'Inputs & Results'!A59","v":"Percentage of Pre-Financing Costs"}]
[{"$f":"'Inputs & Results'!A60","v":"Federal"},null,{"$f":"IBIFedPercent","v":0}]
[{"$f":"'Inputs & Results'!A61","v":"State"},null,{"$f":"IBIStatePercent","v":0}]
[{"$f":"'Inputs & Results'!A62","v":"Utility"},null,{"$f":"IBIUtilityPercent","v":0}]
[{"$f":"'Inputs & Results'!A63","v":"Other"},null,{"$f":"IBIOtherPercent","v":0}]
["Total",null,{"$f":"SUM(C497:C500)","v":0}]
["Capacity Based Incentive (CBI)"]
[{"$f":"'Inputs & Results'!A65","v":"Federal"},null,{"$f":"CBIFed","v":0}]
[{"$f":"'Inputs & Results'!A66","v":"State"},null,{"$f":"CBIState","v":0}]
[{"$f":"'Inputs & Results'!A67","v":"Utility"},null,{"$f":"CBIUtility","v":0}]
[{"$f":"'Inputs & Results'!A68","v":"Other"},null,{"$f":"CBIOther","v":0}]
["Total",null,{"$f":"SUM(C503:C506)","v":0}]
[]
["Production Based Incentive (PBI)"]
[{"$f":"'Inputs & Results'!A72","v":"Federal"}]
["Incentive ($/kWh)",null,{"$f":"IF(AND(C$2<=PBIFedTerm,C$2<=AnalysisPeriod),PBIFed*(1+PBIFedEsc)^B$2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Generation (kWh)",null,{"$f":"C$5","v":16188480},{"$f":"D$5","v":16107537.6},16026999.912,15946864.91244,15867130.587877801,15787794.934938412,15708855.96026372,15630311.680462401,15552160.12206009,15474399.321449788,15397027.324842541,15320042.188218327,15243441.977277236,15167224.767390851,15091388.643553898,15015931.700336127,14940852.041834446,14866147.781625275,14791817.042717148,14717857.957503561,14644268.667716045,14571047.324377464,14498192.087755578,14425701.127316799,14353572.621680215,14281804.758571815,14210395.734778956,14139343.75610506,14068647.037324537,13998303.802137915,13928312.283127224,13858670.721711587,13789377.368103029,13720430.481262514,13651828.328856202,13583569.187211921,13515651.341275861,13448073.084569484,13380832.719146635,13313928.555550903]
["Total",null,{"$f":"C511*C512","v":0},{"$f":"D511*D512","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Inputs & Results'!A73","v":"State"}]
["Incentive ($/kWh)",null,{"$f":"IF(AND(C$2<=PBIStateTerm,C$2<=AnalysisPeriod),PBIState*(1+PBIStateEsc)^B$2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Generation (kWh)",null,{"$f":"C$5","v":16188480},{"$f":"D$5","v":16107537.6},16026999.912,15946864.91244,15867130.587877801,15787794.934938412,15708855.96026372,15630311.680462401,15552160.12206009,15474399.321449788,15397027.324842541,15320042.188218327,15243441.977277236,15167224.767390851,15091388.643553898,15015931.700336127,14940852.041834446,14866147.781625275,14791817.042717148,14717857.957503561,14644268.667716045,14571047.324377464,14498192.087755578,14425701.127316799,14353572.621680215,14281804.758571815,14210395.734778956,14139343.75610506,14068647.037324537,13998303.802137915,13928312.283127224,13858670.721711587,13789377.368103029,13720430.481262514,13651828.328856202,13583569.187211921,13515651.341275861,13448073.084569484,13380832.719146635,13313928.555550903]
["Total",null,{"$f":"C515*C516","v":0},{"$f":"D515*D516","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Inputs & Results'!A74","v":"Utility"}]
["Incentive ($/kWh)",null,{"$f":"IF(AND(C$2<=PBIUtilityTerm,C$2<=AnalysisPeriod),PBIUtility*(1+PBIUtilityEsc)^B$2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Generation (kWh)",null,{"$f":"C$5","v":16188480},{"$f":"D$5","v":16107537.6},16026999.912,15946864.91244,15867130.587877801,15787794.934938412,15708855.96026372,15630311.680462401,15552160.12206009,15474399.321449788,15397027.324842541,15320042.188218327,15243441.977277236,15167224.767390851,15091388.643553898,15015931.700336127,14940852.041834446,14866147.781625275,14791817.042717148,14717857.957503561,14644268.667716045,14571047.324377464,14498192.087755578,14425701.127316799,14353572.621680215,14281804.758571815,14210395.734778956,14139343.75610506,14068647.037324537,13998303.802137915,13928312.283127224,13858670.721711587,13789377.368103029,13720430.481262514,13651828.328856202,13583569.187211921,13515651.341275861,13448073.084569484,13380832.719146635,13313928.555550903]
["Total",null,{"$f":"C519*C520","v":0},{"$f":"D519*D520","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Inputs & Results'!A75","v":"Other"}]
["Incentive ($/kWh)",null,{"$f":"IF(AND(C$2<=PBIOtherTerm,C$2<=AnalysisPeriod),PBIOther*(1+PBIOtherEsc)^B$2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Generation (kWh)",null,{"$f":"C$5","v":16188480},{"$f":"D$5","v":16107537.6},16026999.912,15946864.91244,15867130.587877801,15787794.934938412,15708855.96026372,15630311.680462401,15552160.12206009,15474399.321449788,15397027.324842541,15320042.188218327,15243441.977277236,15167224.767390851,15091388.643553898,15015931.700336127,14940852.041834446,14866147.781625275,14791817.042717148,14717857.957503561,14644268.667716045,14571047.324377464,14498192.087755578,14425701.127316799,14353572.621680215,14281804.758571815,14210395.734778956,14139343.75610506,14068647.037324537,13998303.802137915,13928312.283127224,13858670.721711587,13789377.368103029,13720430.481262514,13651828.328856202,13583569.187211921,13515651.341275861,13448073.084569484,13380832.719146635,13313928.555550903]
["Total",null,{"$f":"C523*C524","v":0},{"$f":"D523*D524","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Total",null,{"$f":"C513+C517+C521+C525","v":0},{"$f":"D513+D517+D521+D525","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Debt"]
["Debt Selected"]
["Repayment"]
["Beginning Balance",0,{"$f":"B535","v":19188121.706207968},{"$f":"C535","v":18418062.456954956},17562811.385556892,16615174.632231377,15567348.992137328,14410870.171758903,13136556.648201952,11734448.757675147,10193742.60766173,8502718.3728212826,6648662.4972649356,4617783.2852726178,2395119.3184974594,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9]
["Funding",{"$f":"IF(SODebtStructure=\"Mortgage Style\",B575,B555)","v":19188121.706207968},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Repayment",0,{"$f":"-C537","v":-770059.24925301294},{"$f":"-D537","v":-855251.07139806566},-947636.75332551473,-1047825.64009405,-1156478.8203784244,-1274313.523556951,-1402107.8905268044,-1540706.1500134165,-1691024.2348404466,-1854055.875556347,-2030879.2119923178,-2222663.9667751584,-2395119.318497452,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance",{"$f":"SUM(B532:B534)","v":19188121.706207968},{"$f":"SUM(C532:C534)","v":18418062.456954956},{"$f":"SUM(D532:D534)","v":17562811.385556892},16615174.632231377,15567348.992137328,14410870.171758903,13136556.648201952,11734448.757675147,10193742.60766173,8502718.3728212826,6648662.4972649356,4617783.2852726178,2395119.3184974594,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9]
[]
["Principal",{"$f":"SUM(C537:AP537)","v":19188121.706207961},{"$f":"IF(SODebtStructure=\"Mortgage Style\",C579,C559)","v":770059.24925301294},855251.07139806566,947636.75332551473,1047825.64009405,1156478.8203784244,1274313.523556951,1402107.8905268044,1540706.1500134165,1691024.2348404466,1854055.875556347,2030879.2119923178,2222663.9667751584,2395119.318497452,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Interest",{"$f":"SUM(C538:AP538)","v":13514270.770740617},{"$f":"IF(SODebtStructure=\"Mortgage Style\",C580,C560)","v":1630990.3450276775},1565535.3088411714,1492838.967772336,1412289.8437396672,1323224.6643316729,1224923.9645995069,1116607.315097166,997428.14440238755,866468.12165124703,722731.06168980908,565136.31226751953,392511.57924817252,203585.14207228407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total P&I",{"$f":"SUM(C539:AP539)","v":32702392.476948578},{"$f":"SUM(C537:C538)","v":2401049.5942806904},{"$f":"SUM(D537:D538)","v":2420786.3802392371},2440475.7210978507,2460115.4838337172,2479703.4847100973,2499237.4881564579,2518715.2056239704,2538134.2944158041,2557492.3564916938,2576786.9372461559,2596015.5242598373,2615175.5460233311,2598704.4605697361,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Constant DSCR"]
["Sizing"]
["Annual Rate",null,{"$f":"IF(AND(C$2<=SODebtTerm,C$2<=AnalysisPeriod),SODebtRate,0)","v":8.5000000000000006E-2},8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Present Value Interest Factor",null,{"$f":"IF(AND(C$2<=SODebtTerm,C$2<=AnalysisPeriod),1/(1+C543),0)","v":0.92165898617511521},{"$f":"IF(AND(D$2<=SODebtTerm,D$2<=AnalysisPeriod),C544/(1+D543),0)","v":0.84945528679734128},0.78290809843072928,0.72157428426795323,0.66504542328843619,0.6129450905884205,0.56492635077273778,0.52066944771680901,0.47987967531503134,0.44228541503689528,0.40763632722294496,0.375701684076447,0.3462688332501816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cash Available for Debt Service"]
["EBITDA",{"$f":"SUM(C546:AP546)","v":47386514.094592288},{"$f":"IF(AND(C$2<=SODebtTerm,C$2<=AnalysisPeriod),C43,0)","v":3486822.9809040418},3513467.6419480797,3540048.2521072086,3566561.9318006281,3593005.732983741,3619376.6376363281,3645671.5562174697,3671887.3260864457,3698020.7098888964,3724068.3939074203,3750026.9863758902,3775893.0157566071,3801662.9289795342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Less: Major Equipment Replacement Reserve Funding",{"$f":"SUM(C547:AP547)","v":-3238284.2507117046},{"$f":"IF(AND(C$2<=SODebtTerm,C$2<=AnalysisPeriod),-C605-C637-C669,0)","v":-245406.02862510949},-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,-245406.02862510949,-293411.90721039008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cash Available for Debt Service",{"$f":"SUM(C548:AP548)","v":44148229.843880586},{"$f":"IF(SODebtSwitch=\"No\",0,SUM(C546:C547))","v":3241416.9522789321},3268061.61332297,3294642.2234820989,3321155.9031755184,3347599.7043586313,3373970.6090112184,3400265.52759236,3426481.297461336,3452614.6812637867,3478662.3652823106,3504620.9577507805,3530486.9871314974,3508251.0217691441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Present Value of CAFDS",{"$f":"SUM(C549:AP549)","v":25903964.303380765},{"$f":"C544*C548","v":2987481.0620082323},2776072.2150166454,2579402.0781959598,2396460.6937761623,2226305.8623854299,2068058.7205830496,1920899.5961610898,1784064.1247611691,1656839.6122327764,1538561.6280021146,1428610.815526088,1326409.906675285,1214797.9880567589,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DSCR",null,{"$f":"IF(AND(C$2<=SODebtTerm,C$2<=AnalysisPeriod),SODSCR,0)","v":1.35},1.35,1.35,1.35,1.35,1.35,1.35,1.35,1.35,1.35,1.35,1.35,1.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Size of Debt",{"$f":"SUM(C551:AP551)","v":19188121.706207968},{"$f":"IF(AND(C$2<=SODebtTerm,C$2<=AnalysisPeriod),C549/C550,0)","v":2212948.9348209128},2056349.7889012187,1910668.2060710811,1775156.0694638239,1649115.4536188368,1531895.3485800365,1422888.5897489553,1321528.9813045696,1227288.6016539084,1139675.2800015663,1058230.2337230281,982525.85679650726,899850.36152352509,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Repayment"]
["Beginning Balance",0,{"$f":"B557","v":19188121.706207968},{"$f":"C557","v":18418062.456954956},17562811.385556892,16615174.632231377,15567348.992137328,14410870.171758903,13136556.648201952,11734448.757675147,10193742.60766173,8502718.3728212826,6648662.4972649356,4617783.2852726178,2395119.3184974594,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9]
["Funding",{"$f":"B551","v":19188121.706207968},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Repayment",0,{"$f":"-C559","v":-770059.24925301294},{"$f":"-D559","v":-855251.07139806566},-947636.75332551473,-1047825.64009405,-1156478.8203784244,-1274313.523556951,-1402107.8905268044,-1540706.1500134165,-1691024.2348404466,-1854055.875556347,-2030879.2119923178,-2222663.9667751584,-2395119.318497452,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance",{"$f":"SUM(B554:B556)","v":19188121.706207968},{"$f":"SUM(C554:C556)","v":18418062.456954956},{"$f":"SUM(D554:D556)","v":17562811.385556892},16615174.632231377,15567348.992137328,14410870.171758903,13136556.648201952,11734448.757675147,10193742.60766173,8502718.3728212826,6648662.4972649356,4617783.2852726178,2395119.3184974594,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9]
[]
["Principal",{"$f":"SUM(C559:AP559)","v":19188121.706207961},{"$f":"C561-C560","v":770059.24925301294},{"$f":"D561-D560","v":855251.07139806566},947636.75332551473,1047825.64009405,1156478.8203784244,1274313.523556951,1402107.8905268044,1540706.1500134165,1691024.2348404466,1854055.875556347,2030879.2119923178,2222663.9667751584,2395119.318497452,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Interest",{"$f":"SUM(C560:AP560)","v":13514270.770740617},{"$f":"IF(AND(C$2<=SODebtTerm,C$2<=AnalysisPeriod),B557*C543,0)","v":1630990.3450276775},1565535.3088411714,1492838.967772336,1412289.8437396672,1323224.6643316729,1224923.9645995069,1116607.315097166,997428.14440238755,866468.12165124703,722731.06168980908,565136.31226751953,392511.57924817252,203585.14207228407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total P&I",{"$f":"SUM(C561:AP561)","v":32702392.476948578},{"$f":"IF(C550>0,C548/C550,0)","v":2401049.5942806904},{"$f":"IF(D550>0,D548/D550,0)","v":2420786.3802392371},{"$f":"IF(E550>0,E548/E550,0)","v":2440475.7210978507},2460115.4838337172,2479703.4847100973,2499237.4881564579,2518715.2056239704,2538134.2944158041,2557492.3564916938,2576786.9372461559,2596015.5242598373,2615175.5460233311,2598704.4605697361,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["DSCR"]
["Cash Available for Debt Service",{"$f":"SUM(C564:AP564)","v":44148229.843880586},{"$f":"IF(C$2<=SODebtTerm,C43-C605-C637-C669,0)","v":3241416.9522789321},3268061.61332297,3294642.2234820989,3321155.9031755184,3347599.7043586313,3373970.6090112184,3400265.52759236,3426481.297461336,3452614.6812637867,3478662.3652823106,3504620.9577507805,3530486.9871314974,3508251.0217691441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Debt Payment",{"$f":"SUM(C565:AP565)","v":32702392.476948578},{"$f":"C561","v":2401049.5942806904},{"$f":"D561","v":2420786.3802392371},2440475.7210978507,2460115.4838337172,2479703.4847100973,2499237.4881564579,2518715.2056239704,2538134.2944158041,2557492.3564916938,2576786.9372461559,2596015.5242598373,2615175.5460233311,2598704.4605697361,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DSCR",null,{"$f":"IF(ISERROR(IF(C$2<=SODebtTerm,C564/C565,\"\")),0,IF(C$2<=SODebtTerm,C564/C565,\"\"))","v":1.35},1.3499999999999999,1.35,1.35,1.3499999999999999,1.35,1.35,1.35,1.35,1.35,1.35,1.35,1.35,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Average",{"$f":"IF(ISERROR(B564/B565),0,B564/B565)","v":1.35}]
["Min",{"$f":"MIN(C566:AP566)","v":1.3499999999999999}]
[]
["Mortgage Style"]
["Interest Rate",{"$f":"SODebtRate","v":8.5000000000000006E-2}]
[]
["Repayment"]
["Beginning Balance",0,{"$f":"B577","v":22124932.5},{"$f":"C577","v":21128804.62521733},20048005.881078131,18875339.243687101,17602995.942117833,16222503.459915178,14724669.116725298,13099518.854364278,11336230.819702571,9423063.3020946197,7347276.545489992,5095047.9145739712,2651379.8500300883,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8]
["Drawdowns",{"$f":"IF(SODebtSwitch=\"Yes\",SOMortgageAmount,0)","v":22124932.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Repayments",0,{"$f":"-C579","v":-996127.87478267029},{"$f":"-D579","v":-1080798.7441391973},-1172666.6373910292,-1272343.3015692667,-1380492.4822026547,-1497834.3431898803,-1625150.2623610201,-1763288.0346617068,-1913167.517607952,-2075786.7566046277,-2252228.6309160208,-2443668.0645438829,-2651379.850030113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance",{"$f":"SUM(B574:B576)","v":22124932.5},{"$f":"SUM(C574:C576)","v":21128804.62521733},{"$f":"SUM(D574:D576)","v":20048005.881078131},18875339.243687101,17602995.942117833,16222503.459915178,14724669.116725298,13099518.854364278,11336230.819702571,9423063.3020946197,7347276.545489992,5095047.9145739712,2651379.8500300883,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8,-2.4680048227310181E-8]
[]
["Principal",{"$f":"SUM(C579:AP579)","v":22124932.500000022},{"$f":"C581-C580","v":996127.87478267029},{"$f":"D581-D580","v":1080798.7441391973},1172666.6373910292,1272343.3015692667,1380492.4822026547,1497834.3431898803,1625150.2623610201,1763288.0346617068,1913167.517607952,2075786.7566046277,2252228.6309160208,2443668.0645438829,2651379.850030113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Interest",{"$f":"SUM(C580:AP580)","v":15272780.284674693},{"$f":"IF(C$2<=SODebtTerm,B577*$B$571,0)","v":1880619.2625000002},1795948.3931434732,1704080.4998916413,1604403.8357134038,1496254.6550800158,1378912.7940927902,1251596.8749216504,1113459.1026209637,963579.61967471859,800960.38067804277,624518.50636664941,433079.07273878757,225367.28725255752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total ",{"$f":"SUM(C581:AP581)","v":37397712.784674712},{"$f":"IF(C$2<=SODebtTerm,-PMT($B$571,SODebtTerm,$B$575),0)","v":2876747.1372826705},2876747.1372826705,2876747.1372826705,2876747.1372826705,2876747.1372826705,2876747.1372826705,2876747.1372826705,2876747.1372826705,2876747.1372826705,2876747.1372826705,2876747.1372826705,2876747.1372826705,2876747.1372826705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["DSCR"]
["Cash Available for Debt Service",{"$f":"SUM(C584:AP584)","v":44148229.843880586},{"$f":"C564","v":3241416.9522789321},{"$f":"D564","v":3268061.61332297},3294642.2234820989,3321155.9031755184,3347599.7043586313,3373970.6090112184,3400265.52759236,3426481.297461336,3452614.6812637867,3478662.3652823106,3504620.9577507805,3530486.9871314974,3508251.0217691441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Debt Payment",{"$f":"SUM(C585:AP585)","v":37397712.784674712},{"$f":"C581","v":2876747.1372826705},2876747.1372826705,2876747.1372826705,2876747.1372826705,2876747.1372826705,2876747.1372826705,2876747.1372826705,2876747.1372826705,2876747.1372826705,2876747.1372826705,2876747.1372826705,2876747.1372826705,2876747.1372826705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DSCR",null,{"$f":"IF(AND(C$2<=SODebtTerm,SODebtSwitch=\"Yes\"),C584/C585,\"\")","v":1.1267646399192119},1.1360267195433551,1.1452665341292962,1.1544830826920121,1.1636753404474474,1.1728422582869822,1.1819827622403396,1.1910957529266668,1.2001801049935419,1.2092346665436156,1.2182582585486432,1.2272496742505978,1.2195201226768169,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Average",{"$f":"IF(ISERROR(B584/B585),0,B584/B585)","v":1.1805061474768099}]
["Min",{"$f":"MIN(C586:AP586)","v":1.1267646399192119}]
[]
["Reserve Accounts"]
["Debt Service Reserve"]
["Beginning Balance",0,{"$f":"B595","v":1200524.7971403452},{"$f":"C595","v":1210393.1901196185},1220237.8605489254,1230057.7419168586,1239851.7423550487,1249618.7440782289,1259357.6028119852,1269067.147207902,1278746.1782458469,1288393.468623078,1298007.7621299187,1307587.7730116656,1299352.230284868,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Funding",{"$f":"IF(B2<MIN(SODebtTerm,AnalysisPeriod),B595-B592,0)","v":1200524.7971403452},9868.3929792733397,9844.6704293068033,9819.8813679332379,9794.0004381900653,9767.0017231802922,9738.8587337562349,9709.5443959168624,9679.0310379448347,9647.2903772310819,9614.2935068407096,9580.0108817468863,-8235.5427267975174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Release of Funds",0,{"$f":"IF(C$2=SODebtTerm,-C592,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,-1299352.230284868,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ending Balance",{"$f":"IF(B2<=MIN(SODebtTerm,AnalysisPeriod),(SODSRASize/12)*C539,0)","v":1200524.7971403452},1210393.1901196185,1220237.8605489254,1230057.7419168586,1239851.7423550487,1249618.7440782289,1259357.6028119852,1269067.147207902,1278746.1782458469,1288393.468623078,1298007.7621299187,1307587.7730116656,1299352.230284868,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"'Inputs & Results'!A180","v":"Working Capital Reserve"}]
["Beginning Balance",0,{"$f":"B601","v":387206.93687500001},{"$f":"C601","v":384431.16756824998},381739.62918197032,379134.01992367639,376616.07351194887,374187.55993867398,371850.28624794976,369606.09733202669,367456.87674465985,365404.54753225867,363451.07308322965,361598.45799591293,359848.74896552722,358204.03569054336,356666.45179891773,355238.17579462606,353921.4320249476,352718.49166896072,351631.67374772049,350663.34615659888,349815.9267202809,356257.34536466864,362824.6619374578,369520.45061541384,376347.33996138244,383308.01410033775,390405.21392127697,397641.73830553866,405020.44538212963,412544.253810664,420216.14409252495,428039.15991088084,436016.40950019471,444151.06704588479,452446.37411480671,460905.64111724397,469532.24880110752,478329.64977906219,487301.37008931278,496451.01079080044]
["Funding",{"$f":"IF(B$2<AnalysisPeriod,B601-B598,0)","v":387206.93687500001},-2775.7693067500368,-2691.5383862796589,-2605.6092582939309,-2517.9464117275202,-2428.5135732748895,-2337.2736907242215,-2244.1889159230632,-2149.2205873668427,-2052.3292124011787,-1953.4744490290177,-1852.6150873167207,-1749.7090303857112,-1644.7132749838638,-1537.5838916256325,-1428.2760042916634,-1316.7437696784618,-1202.9403559868806,-1086.817921240232,-968.3275911216042,-847.41943631798495,6441.4186443877406,6567.316572789161,6695.7886779560358,6826.8893459686078,6960.6741389553063,7097.1998209392186,7236.524384261691,7378.7070765909739,7523.8084285343648,7671.8902818609495,7823.015818355896,7977.2495893138694,8134.6575456900755,8295.3070689219167,8459.2670024372637,8626.607683863549,8797.4009779546759,8971.7203102505882,9149.6407014876604,0]
["Release of Funds",0,{"$f":"IF(C$2=AnalysisPeriod,-C598,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-496451.01079080044]
["Ending Balance",{"$f":"C$41*(SOWC/12)","v":387206.93687500001},384431.16756824998,381739.62918197032,379134.01992367639,376616.07351194887,374187.55993867398,371850.28624794976,369606.09733202669,367456.87674465985,365404.54753225867,363451.07308322965,361598.45799591293,359848.74896552722,358204.03569054336,356666.45179891773,355238.17579462606,353921.4320249476,352718.49166896072,351631.67374772049,350663.34615659888,349815.9267202809,356257.34536466864,362824.6619374578,369520.45061541384,376347.33996138244,383308.01410033775,390405.21392127697,397641.73830553866,405020.44538212963,412544.253810664,420216.14409252495,428039.15991088084,436016.40950019471,444151.06704588479,452446.37411480671,460905.64111724397,469532.24880110752,478329.64977906219,487301.37008931278,496451.01079080044,0]
[]
["Major Equipment Replacement Reserve 1"]
["Beginning Balance",0,{"$f":"B607","v":0},{"$f":"C607","v":245406.02862510949},490812.05725021899,736218.08587532851,981624.11450043798,1227030.1431255476,1472436.171750657,1717842.2003757665,1963248.229000876,2208654.2576259854,2454060.2862510951,2699466.3148762048,0,293411.90721039008,586823.81442078017,880235.72163117025,1173647.6288415603,1467059.5360519504,1760471.4432623405,2053883.3504727306,2347295.2576831207,2640707.1648935108,2934119.0721039008,3227530.9793142909,0,350808.60798392771,701617.21596785542,1052425.8239517831,1403234.4319357108,1754043.0399196385,2104851.6479035662,2455660.255887494,2806468.8638714217,3157277.4718553494,3508086.0798392771,3858894.6878232048,0,0,0,0]
["Funding (through operations)",0,{"$f":"C633","v":245406.02862510949},{"$f":"D633","v":245406.02862510949},245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,0,0,0,0]
["Release of Funds",0,{"$f":"-C621","v":0},{"$f":"-D621","v":0},0,0,0,0,0,0,0,0,0,-2944872.3435013141,0,0,0,0,0,0,0,0,0,0,0,-3520942.886524681,0,0,0,0,0,0,0,0,0,0,0,-4209703.2958071325,0,0,0,0]
["Ending Balance",{"$f":"SUM(B604:B606)","v":0},{"$f":"SUM(C604:C606)","v":245406.02862510949},{"$f":"SUM(D604:D606)","v":490812.05725021899},736218.08587532851,981624.11450043798,1227030.1431255476,1472436.171750657,1717842.2003757665,1963248.229000876,2208654.2576259854,2454060.2862510951,2699466.3148762048,0,293411.90721039008,586823.81442078017,880235.72163117025,1173647.6288415603,1467059.5360519504,1760471.4432623405,2053883.3504727306,2347295.2576831207,2640707.1648935108,2934119.0721039008,3227530.9793142909,0,350808.60798392771,701617.21596785542,1052425.8239517831,1403234.4319357108,1754043.0399196385,2104851.6479035662,2455660.255887494,2806468.8638714217,3157277.4718553494,3508086.0798392771,3858894.6878232048,0,0,0,0,0]
[]
["Timing of Funding"]
["Cost of Each Occurrence"]
[1,{"$f":"SUM(C611:AP611)","v":2944872.3435013141},{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency*$A611,MMCost*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,2944872.3435013141,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A611+1","v":2},3520942.886524681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3520942.886524681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A612+1","v":3},4209703.2958071325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4209703.2958071325,0,0,0,0]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(R$2>AnalysisPeriod,0,IF(R$2=MMFrequency*$A617,MMCost*CapacityDC*1000*(1+Inflation)^Q$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,0,{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency*$A618,MMCost*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A618+1","v":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]
[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]
["Total",null,{"$f":"SUM(C611:C620)","v":0},{"$f":"SUM(D611:D620)","v":0},0,0,0,0,0,0,0,0,0,2944872.3435013141,0,0,0,0,0,0,0,0,0,0,0,3520942.886524681,0,0,0,0,{"$f":"SUM(AE611:AE620)","v":0},{"$f":"SUM(AF611:AF620)","v":0},0,0,0,0,0,4209703.2958071325,0,0,0,0]
["Funding of Each Occurrence"]
[1,{"$f":"SUM(C623:AP623)","v":2944872.3435013145},{"$f":"IF(C$2<=MMFrequency*$A$611,$B$611/(MMFrequency),0)","v":245406.02862510949},245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A623+1","v":2},3520942.886524681,{"$f":"IF(AND(C$2>MMFrequency*$A611,C$2<=MMFrequency*$A612),$B612/(MMFrequency),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A624+1","v":3},4209703.2958071325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,0,0,0,0]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(R$2>MMFrequency*$A617,R$2<=MMFrequency*$A618),$B618/(MMFrequency),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A630+1","v":9},0,{"$f":"IF(AND(C$2>MMFrequency*$A618,C$2<=MMFrequency*$A619),$B619/(MMFrequency),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A631+1","v":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]
["Total",null,{"$f":"SUM(C623:C632)","v":245406.02862510949},{"$f":"SUM(D623:D632)","v":245406.02862510949},245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,245406.02862510949,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,293411.90721039008,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,350808.60798392771,0,0,0,0]
[]
["Major Equipment Replacement Reserve 2"]
["Beginning Balance",0,{"$f":"B639","v":0},{"$f":"C639","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]
["Funding (through operations)",0,{"$f":"C665","v":0},{"$f":"D665","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]
["Release of Funds",0,{"$f":"-C653","v":0},{"$f":"-D653","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]
["Ending Balance",{"$f":"SUM(B636:B638)","v":0},{"$f":"SUM(C636:C638)","v":0},{"$f":"SUM(D636:D638)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Timing of Funding"]
["Cost of Each Occurrence"]
[1,{"$f":"SUM(C643:AP643)","v":0},{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency2*$A643,MMCost2*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A643+1","v":2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A644+1","v":3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(R$2>AnalysisPeriod,0,IF(R$2=MMFrequency2*$A649,MMCost2*CapacityDC*1000*(1+Inflation)^Q$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,0,{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency2*$A650,MMCost2*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A650+1","v":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]
[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]
["Total",null,{"$f":"SUM(C643:C652)","v":0},{"$f":"SUM(D643:D652)","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]
["Funding of Each Occurrence"]
[1,{"$f":"SUM(C655:AP655)","v":0},{"$f":"IF(C$2<=MMFrequency2*$A$643,$B$643/(MMFrequency2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A655+1","v":2},0,{"$f":"IF(AND(C$2>MMFrequency2*$A643,C$2<=MMFrequency2*$A644),$B644/(MMFrequency2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A656+1","v":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]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(R$2>MMFrequency2*$A649,R$2<=MMFrequency2*$A650),$B650/(MMFrequency2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A662+1","v":9},0,{"$f":"IF(AND(C$2>MMFrequency2*$A650,C$2<=MMFrequency2*$A651),$B651/(MMFrequency2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A663+1","v":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]
["Total",null,{"$f":"SUM(C655:C664)","v":0},{"$f":"SUM(D655:D664)","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]
[]
["Major Equipment Replacement Reserve 3"]
["Beginning Balance",0,{"$f":"B671","v":0},{"$f":"C671","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]
["Funding (through operations)",0,{"$f":"C697","v":0},{"$f":"D697","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]
["Release of Funds",0,{"$f":"-C685","v":0},{"$f":"-D685","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]
["Ending Balance",{"$f":"SUM(B668:B670)","v":0},{"$f":"SUM(C668:C670)","v":0},{"$f":"SUM(D668:D670)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Timing of Funding"]
["Cost of Each Occurrence"]
[1,{"$f":"SUM(C675:AP675)","v":0},{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency3*$A675,MMCost3*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A675+1","v":2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A676+1","v":3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(R$2>AnalysisPeriod,0,IF(R$2=MMFrequency3*$A681,MMCost3*CapacityDC*1000*(1+Inflation)^Q$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,0,{"$f":"IF(C$2>AnalysisPeriod,0,IF(C$2=MMFrequency3*$A682,MMCost3*CapacityDC*1000*(1+Inflation)^B$2,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A682+1","v":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]
[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]
["Total",null,{"$f":"SUM(C675:C684)","v":0},{"$f":"SUM(D675:D684)","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]
["Funding of Each Occurrence"]
[1,{"$f":"SUM(C687:AP687)","v":0},{"$f":"IF(C$2<=MMFrequency3*$A$675,$B$675/(MMFrequency3),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A687+1","v":2},0,{"$f":"IF(AND(C$2>MMFrequency3*$A675,C$2<=MMFrequency3*$A676),$B676/(MMFrequency3),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A688+1","v":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]
[4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(R$2>MMFrequency3*$A681,R$2<=MMFrequency3*$A682),$B682/(MMFrequency3),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A694+1","v":9},0,{"$f":"IF(AND(C$2>MMFrequency3*$A682,C$2<=MMFrequency3*$A683),$B683/(MMFrequency3),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A695+1","v":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]
["Total",null,{"$f":"SUM(C687:C696)","v":0},{"$f":"SUM(D687:D696)","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]
[]
["Interest on Reserves"]
["Total Reserves",{"$f":"B595+B601+B607+B639+B671","v":1587731.7340153451},{"$f":"C595+C601+C607+C639+C671","v":1840230.3863129781},2092789.5469811147,2345409.8477158635,2598091.9303674353,2850836.4471424506,3103644.060810592,3356515.4449156951,3609451.2839913825,3862452.2737813219,4115519.1214642432,4368652.5458837831,1659200.9792503952,651615.94290093344,943490.26621969789,1235473.8974257964,1527569.0608665079,1819778.0277209112,2112103.1170100612,2404546.6966293296,2697111.1844034018,2996964.5102581792,3296943.7340413588,3597051.4299297049,376347.33996138244,734116.62208426546,1092022.4298891323,1450067.5622573218,1808254.8773178405,2166587.2937303027,2525067.7919960911,2883699.4157983749,3242485.2733716164,3601428.538901234,3960532.4539540838,4319800.3289404484,469532.24880110752,478329.64977906219,487301.37008931278,496451.01079080044,0]
["Interest on Reserves",null,{"$f":"IF(C$2<=AnalysisPeriod,B700*InterestOnReserves,0)","v":27785.305345268542},32204.031760477119,36623.817072169513,41044.672335027615,45466.608781430121,49889.637824992889,54313.771064185363,58739.020286024672,63165.397469849202,67592.914791173142,72021.584625624266,76451.41955296621,29036.017136881917,11403.279000766337,16511.079658844716,21620.793204951438,26732.458565163892,31846.115485115948,36961.804547676074,42079.567191013273,47199.445727059538,52446.878929518141,57696.515345723783,62948.400023769842,6586.0784493241936,12847.040886474646,19110.392523059818,25376.182339503135,31644.460353062212,37915.277640280299,44188.686359931598,50464.739776471564,56743.492284003289,63024.999430771604,69309.317944196475,75596.50575645786,8216.8143540193832,8370.7688711335886,8527.773976562974,8687.8926888390088]

{"sheet":"Depreciation Schedules","index":6,"n_rows":44,"n_cols":7,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
["DEPRECIATION SCHEDULES - Half Year"]
[null,"5-yr MACRS","15-yr MACRS","5-yr SL","15-yr SL","20-yr SL","39-yr SL"]
[1,0.2,0.05,0.1,3.3300000000000003E-2,2.5000000000000001E-2,{"$f":"2.56410256410256%*0.5","v":1.2820512820512799E-2}]
[2,0.32,9.5000000000000001E-2,0.2,6.6699999999999995E-2,0.05,2.564102564102564E-2]
[3,0.192,8.5500000000000007E-2,0.2,6.6699999999999995E-2,0.05,2.564102564102564E-2]
[4,0.1152,7.6999999999999999E-2,0.2,6.6699999999999995E-2,0.05,2.564102564102564E-2]
[5,0.1152,6.93E-2,0.2,6.6699999999999995E-2,0.05,2.564102564102564E-2]
[6,5.7599999999999998E-2,6.2300000000000001E-2,0.1,6.6699999999999995E-2,0.05,2.564102564102564E-2]
[7,0,5.8999999999999997E-2,0,6.6699999999999995E-2,0.05,2.564102564102564E-2]
[8,0,5.8999999999999997E-2,0,6.6600000000000006E-2,0.05,2.564102564102564E-2]
[9,0,5.91E-2,0,6.6699999999999995E-2,0.05,2.564102564102564E-2]
[10,0,5.8999999999999997E-2,0,6.6600000000000006E-2,0.05,2.564102564102564E-2]
[11,0,5.91E-2,0,6.6699999999999995E-2,0.05,2.564102564102564E-2]
[12,0,5.8999999999999997E-2,0,6.6600000000000006E-2,0.05,2.564102564102564E-2]
[13,0,5.91E-2,0,6.6699999999999995E-2,0.05,2.564102564102564E-2]
[14,0,5.8999999999999997E-2,0,6.6600000000000006E-2,0.05,2.564102564102564E-2]
[15,0,5.91E-2,0,6.6699999999999995E-2,0.05,2.564102564102564E-2]
[16,0,2.9499999999999998E-2,0,3.3300000000000003E-2,0.05,2.564102564102564E-2]
[17,0,0,0,0,0.05,2.564102564102564E-2]
[18,0,0,0,0,0.05,2.564102564102564E-2]
[19,0,0,0,0,0.05,2.564102564102564E-2]
[20,0,0,0,0,0.05,2.564102564102564E-2]
[21,0,0,0,0,2.5000000000000001E-2,2.564102564102564E-2]
[22,0,0,0,0,0,2.564102564102564E-2]
[23,0,0,0,0,0,2.564102564102564E-2]
[24,0,0,0,0,0,2.564102564102564E-2]
[25,0,0,0,0,0,2.564102564102564E-2]
[26,0,0,0,0,0,2.564102564102564E-2]
[27,0,0,0,0,0,2.564102564102564E-2]
[28,0,0,0,0,0,2.564102564102564E-2]
[29,0,0,0,0,0,2.564102564102564E-2]
[30,0,0,0,0,0,2.564102564102564E-2]
[31,0,0,0,0,0,2.564102564102564E-2]
[32,0,0,0,0,0,2.564102564102564E-2]
[33,0,0,0,0,0,2.564102564102564E-2]
[34,0,0,0,0,0,2.564102564102564E-2]
[35,0,0,0,0,0,2.564102564102564E-2]
[36,0,0,0,0,0,2.564102564102564E-2]
[37,0,0,0,0,0,2.564102564102564E-2]
[38,0,0,0,0,0,2.564102564102564E-2]
[39,0,0,0,0,0,2.564102564102564E-2]
[40,0,0,0,0,0,{"$f":"2.56410256410256%*0.5","v":1.2820512820512799E-2}]
["For additional information on depreciation schedules. Please refer to IRS publication 946."]
["http://www.irs.gov/pub/irs-pdf/p946.pdf"]